RE:ValuationIscfa, I'm curious on your opinion of how high CMC goes before it is bought out. Those valuations are simply amazing and the potential is huge but I just don't see this company still being around at those upper prices. Thanks.
lscfa wrote: The 5 year plan is 40 plants in North America
No. of plants | 5 | 10 | 20 | 30 | 40 |
Litres/yr | 162,500,000 | 325,000,000 | 650,000,000 | 975,000,000 | 1,300,000,000 |
Product pricing | $1.50 | $1.50 | $1.50 | $1.50 | $1.50 |
Revenue | $243,750,000 | $487,500,000 | $975,000,000 | $1,462,500,000 | $1,950,000,000 |
50% ebitda | $121,875,000 | $243,750,000 | $487,500,000 | $731,250,000 | $975,000,000 |
50% Ceilo JV share | $60,937,500 | $121,875,000 | $243,750,000 | $365,625,000 | $487,500,000 |
Diluted shs | 650,000,000 | 650,000,000 | 650,000,000 | 650,000,000 | 650,000,000 |
ebitda/sh | $0.09 | $0.19 | $0.38 | $0.56 | $0.75 |
Multiple | 15 | 15 | 15 | 15 | 15 |
Sh value | $1.41 | $2.81 | $5.63 | $8.44 | $11.25 |
| | | | | |