RE: Valuation26 Jun 2022 22:25
Jamesiecake,
My own NPV calc, based upon 5million USD profit this year, 10million profit 2023 followed by a 3% increase year on year until 2027, but adding in the following factors.
5% inflation
8% Discounted Rate
Gives an NPV of 39million USD
And share price contribution around 3.2p at todays USD/GBP exchange rate.... so roughly in line with your numbers.