Monday, September 21, 2020 1:41:03 PM
The Present Value of the average of three years PATis valued as the average of
(a) 12 times to the ROI
(b) 17 times PE
(c) 6.67 times EBITDAR and
(d) 5.0 times the Operating Revenue
This is discounted by 14.695 PV discounting factor ...that is arrived as follows:
Current Prime Lending Rate / (1-Risk Adjustment Factor)
which is 12.155 / (1-17.32%)
17.32% risk adjustment is an aggregate of
(a) 3.23% Country Risk Premium
(b) 8.46% Corporate Risk Adjustment
(c) 6.90% - 1.30% Inflation Rate Difference
The table shows average Enterprise Value @ 5.04 Billion which means $10 per share post split.
Now, for the investor group that is investing @$2.00 per share, it is certainly a welcome opportunity as the group progresses into First, Second and Third Year progressive financials that is estimated to peg around $10 post split, subject to the facts that working progress is remaining as predicted. That is a 5x for the investor.
These statements may only be taken as clarification notes and readers must follow prudence and caution while investing into it.
Laxmi Prasad
North Bay Resources Commences Operations at Bishop Gold Mill, Inyo County, California; Engages Sabean Group Management Consulting • NBRI • Sep 25, 2024 9:15 AM
CEO David B. Dorwart Anticipates a Bright Future at Good Gaming Inc. Through His Most Recent Shareholder Update • GMER • Sep 25, 2024 8:30 AM
Cannabix Technologies and Omega Laboratories Inc. Advance Marijuana Breathalyzer Technology - Dr. Bruce Goldberger to Present at Society of Forensic Toxicologists Conference • BLOZF • Sep 24, 2024 8:50 AM
Integrated Ventures, Inc Announces Strategic Partnership For GLP-1 (Semaglutide) Procurement Through MedWell USA, LLC. • INTV • Sep 24, 2024 8:45 AM
Avant Technologies Accelerates Creation of AI-Powered Platform to Revolutionize Patient Care • AVAI • Sep 24, 2024 8:00 AM
VHAI - Vocodia Partners with Leading Political Super PACs to Revolutionize Fundraising Efforts • VHAI • Sep 19, 2024 11:48 AM