ASC 6.67% 1.6¢ adultshop.com limited

Valuation

  1. 7,476 Posts.
    lightbulb Created with Sketch. 373
    ASC
    Price 0.36

    Shares 305,320,860 305,320,860
    ASCOA 14,838,060 0.20 14,838,060 2,967,612
    ASCOB 50,000,000 1.00 -
    ASCOC 24,330,071 1.75 -
    Total 320,158,920 2,967,612

    Unlisted
    10,000,000 0.20 10,000,000 2,000,000
    5,000,000 0.40 - -
    5,000,000 0.60 - -
    5,000,000 0.80 - -
    3,000,000 1.00 - -
    6,000,000 0.75 - -
    1,000,000 1.00 - -
    4,730,000 0.20 4,730,000 946,000
    1,660,000 0.24 1,660,000 398,400
    1,660,000 0.28 1,660,000 464,800
    Total 338,208,920 6,776,812

    FY02 FY03
    Market Cap (Fully Diluted) 121,755,211 121,755,211
    Net (Debt) / Cash 17,600,000 41,600,000
    Enterprise Value 104,155,211 80,155,211

    EBITDA 40,000,000 60,000,000
    EV/EBITDA 2.60 x 1.34 x

    Target Multiple 6.00 x 10.00 x

    Enterprise Value 240,000,000 600,000,000
    Net (Debt) / Cash 257,600,000 641,600,000
    Market Capitalisation $0.76 $1.90
 
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.