RE: New Hardman & Co Report18 Jul 2019 15:03
Essentially, we look out to FY23, where we are xpecting EBITDA of Β£20.8m. We apply an EBITDA multiple of 35 (typical of what was applied to ASOS and Boohoo at that stage of their development) to derive a future value of Β£731m, which we then discount back to today at 25% β a high rate to encompass all the risks faced in growing a business to that scale. That
derives a value of Β£300m, or 74p per share on a fully-diluted basis.