MAQ 0.27% $22.55 macquarie telecom group limited

value for money

  1. 14,124 Posts.
    lightbulb Created with Sketch. 426
    maq telecom valuation based on the following data released today, cash 18m, debt 5m, predicted fy08 ebitda 13-15m, number of shares on issue 20.6m

    second tier telcos currently trade on an average 5 times ev/ebitda

    ev is enterprise value , which is (SHARE PRICE * No of SHARES) + (DEBT) - (CASH)

    EV OF MAQ IS ( 1.20*20.6) + ( 5) - (18) = 11.72m

    fy08 predicetd ebitda 13-15m,
    EV/fy08 average predicted ebitda of maq is 11.72/14 = only .83

    share price of maq at 5 times ev/ebitda would be as follows

    share price = (5 * fy08 average predicted ebitda)- debt+cash/ No of shares

    share price = ( 5 * 14) - 5 +18 / 20.6

    share price should be = $4.03
 
watchlist Created with Sketch. Add MAQ (ASX) to my watchlist
(20min delay)
Last
$22.55
Change
-0.060(0.27%)
Mkt cap ! $479.6M
Open High Low Value Volume
$22.68 $22.80 $22.55 $80.60K 3.566K

Buyers (Bids)

No. Vol. Price($)
1 29 $22.55
 

Sellers (Offers)

Price($) Vol. No.
$23.23 429 1
View Market Depth
Last trade - 16.10pm 10/12/2019 (20 minute delay) ?
MAQ (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.