Monday, August 03, 2020 9:51:56 PM
If this stock just gets back to where it was before the kanepi deal announcement on June 25. That seems likely as revenue builds...
Q1 AC ARR was $16m.
Add in AC license fees.
Add in AutoPro projects.
Add in nybl = $14.4m ARR when completed in 18 months.
Add in kanepi $2.4m ARR but earn-out targets of $10m so this is a real growth asset. Assume $3m at least run rate by end of 2021.
Line of sight to 70k assets connected at year-end means about 43% boost in connected assets compared to Q1. Average revenue per asset should be higher with more oil & gas, but even ignoring that hitting 70k is up 43% from Q1, even if that occurs in Q1 2021.
So assuming the 43% increase also applies to AC ARR, then AC ARR hits $23m by itself by Q4 or Q1 2021 whenever they hit 70k assets.
Assume this can grow to $30m by the end of 2021.
So at the end of 2021, we have:
$30m AC ARR + $14.4m nybl + $3m kanepi = $47.4m ARR by end of 2021 and then add in the AC license fees and AutoPro business, connected worker, telehealth, digital twins, etc.
So as ARR hits $50m, throw out the AC license fees and AutoPro, what's a normal growth multiple on that? Compared to current market cap?
Cash was $11.7m at the July 16 update.
Recent MCLD News
- mCloud to Delist from Nasdaq • PR Newswire (Canada) • 09/26/2023 09:00:00 PM
- mCloud to Delist from Nasdaq • PR Newswire (US) • 09/26/2023 09:00:00 PM
VHAI - Vocodia Partners with Leading Political Super PACs to Revolutionize Fundraising Efforts • VHAI • Sep 19, 2024 11:48 AM
Dear Cashmere Group Holding Co. AKA Swifty Global Signs Binding Letter of Intent to be Acquired by Signing Day Sports • DRCR • Sep 19, 2024 10:26 AM
HealthLynked Launches Virtual Urgent Care Through Partnership with Lyric Health. • HLYK • Sep 19, 2024 8:00 AM
Element79 Gold Corp. Appoints Kevin Arias as Advisor to the Board of Directors, Strengthening Strategic Leadership • ELMGF • Sep 18, 2024 10:29 AM
Mawson Finland Limited Further Expands the Known Mineralized Zones at Rajapalot: Palokas step-out drills 7 metres @ 9.1 g/t gold & 706 ppm cobalt • MFL • Sep 17, 2024 9:02 AM
PickleJar Announces Integration With OptCulture to Deliver Holistic Fan Experiences at Venue Point of Sale • PKLE • Sep 17, 2024 8:00 AM