The maths28 Apr 2022 11:04
Let’s put some numbers on this all
Shares outstanding 70.6m
Current share price 1.51
Mkt cap = 106.46
So essentially trading at around the level of cash we hold. So what is the mkt saying? It’s basically pricing in that we lose all or most of that cash via unfavourable dhsc ruling or just via cash burn from operations with no incremental increase in business performance from capex or investing the cash.
If we look forward to that 5 year target. 100m revs and say 25% ebitda margin would give 25m ebitda and I would think a valuation of 10-15x EV / EBITDA. So that is an enterprise value of 250-375m.
If we assume that we do have no or minimal cash at this time the mkt cap will equal the enterprise value. As such with 70.6m shares it would equate to a share price of 3.50 to 5.30.
If we did not burn cash and the company was able to defend successfully against the new dhsc claim then the EV would go up by 100m (the current cash pile) which would give implied share price range of 5.0-6.75.
On a bull case where we win against the dhsc and get out 40 odd million back and add this to current 100m ish cash the share price/ valuation range changes to 5.50 to 7.30 per share. Albeit in 4-5 years.
So what can we say?
Is this ever getting back yo 10+? No. Not sure if n this 5 year horizon.
Is the downside of an unfavourable dhsc case priced in? Largely.
Are there any near term catalyst to send sp higher? Not really. Only dhsc and we have no clue there.
Would obviously be a rattle lower if we had to pay dhsc claim money back but it looks like much of it is priced in as the current market cap = the cash balance and thus the enterprise value is ZERO. That is saying the IP, patents, are frastructure, know how, sales and distribution etc is worthless to the mkt. this is just a cash shell. Why? Cos of dhsc!!!
Basically the fate of the sp is still dependant on this issue and it’s hard to price as we dont know what the exact issue is or a time frame for resolution.
It’s a hard investment to hold given that. And I think the worry that you sell and then next week dhsc is solved is what keeps people here. As you would kick yourselves on a resolution as it would easily double if not treble in a click of fingers if even just a case of we won’t claim for the 40m and you don’t claim for a refund was agreed.
I’m debating what to do with my holding personally. Will wait for the call and then make a decision as there are no near term catalysts here pry from dhsc. And that is a black box.