RE: I have a couple of mates in the US...7 Jun 2021 21:03
Weathergeek
I did some simple calculations using very conservative numbers and it makes for great reading :-
Based on the following assumptions:-
1) 2 packs sold per store per day (very conservative)
2) $2 per pack profit (conservative)
3) Exchange rate of £/$ 0.70
4) Roll-out programme in accordance with company schedule (2021 - 10k stores, 2022 - 30k stores, 2023 - 60k stores, 2024 - 100k stores)
5) US smoke sales only so EXCLUDING all other sales
Calculation is based on:-
Number of stores x 2packs per day per store x $2 profit per pack x 365 days x 0.7 conversion rate ÷ 212M shares
The SP calculations below are in Sterling and based on a P/E of 20/40/60 (could be even higher in this market). If you feel that the P/E is likely to be something else it is very easy to re-calculate
SP at end of 2021: 96p/192p/289p
SP at end of 2022: 192p/384p/576p
SP at end of 2023: 384p/768p/1156p
SP at end of 2024: 960p/1920p/2890p
Add in sales of US chews, smokes and chews from other countries and Zoetic products worldwide and these numbers will grow
These are conservative figures and posted as an alternative viewpoint to the figures posted here by others.
They are based on the roll-out programme suggested by the company.
We are going to need a bigger boat!