Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 8.19 M - 20.011 M | 11.459 M |
| Discount Rate | 10.0% - 8.0% | 9.0% |
| Fair Value | $1.07 - $3.56 | $1.74 |
| Upside | -38.0% - 106.7% | 1.1% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Apr-20 | Apr-21 | Apr-22 | Apr-23 | Apr-24 | Jan-25 | ||
| (USD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 66 | 61 | 72 | 75 | 78 | 85 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 5 | 3 | 16 | 7 | 17 | 18 | |
| (+) Net Interest Expense | 4 | 3 | 3 | 3 | 2 | 2 | |
| (+) Other Non Operating Exp. | (0) | (0) | |||||
| (+) D&A | 6 | 6 | 5 | 6 | 6 | 7 | |
| (+) Non-recurring Items | (1) | (2) | (0) | (6) | (3) | ||
| Adjusted EBITDA | 15 | 12 | 21 | 15 | 19 | 24 | |
| (-) D&A | (6) | (6) | (5) | (6) | (6) | (7) | |
| Adjusted EBIT | 8 | 6 | 16 | 9 | 13 | 17 | |
| % of Revenue | 12.6% | 9.6% | 22.6% | 11.5% | 16.9% | 20.1% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 9.6% | 12.6% | 22.6% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (USD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 82 | 127 | 250 | 126 | |||
| (+) Cash & Short Term Investments | 31 | 31 | 31 | 31 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (40) | (40) | (40) | (40) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 72 | 118 | 240 | 116 | |||
| (/) Shares Outstanding | 67.6 | 67.6 | 67.6 | 67.6 | |||
| Implied Stock Price (USD) | 1.07 | 1.74 | 3.56 | 1.72 | |||
| FX Rate: USD/USD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (USD) | 1.07 | 1.74 | 3.56 | 1.72 | |||
| Upside / (Downside) | -37.98% | 1.09% | 106.71% | ||||
| Stock Price | 1.72 | ||||||
| Stock Price Close | 1.72 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | USD | ||||||
| Trading Currency | USD | ||||||
| FX Rate: USD/USD | 1.00 | ||||||
| Market Cap | 116.3 | ||||||
| Shares Outstanding | 67.6 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||