Cielo Waste Solutions Corp. V.CMC

RE:RE:Valuation

[lscfa]

Mgmt and insiders hold 37% of the non-diluted shares so no hostile takeover possible. This is Don's baby so I don't think he's in any hurry to sell. 

 

ctychiro wrote: Iscfa, 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