Cielo Waste Solutions Corp. V.CMC

RE:RE:Who’s selling?

[lscfa]

More math....
 

 

	Ald. + Edm	Ald + Edm + 1 JV	Ald + Edm + 2 JV	Ald + Edm + 3 JV	Ald + Edm + 4 JV
Total ebitda	34,372,800	42,229,440	50,086,080	57,942,720	65,799,360
Corp. Costs	(5,000,000)	(5,000,000)	(5,000,000)	(5,000,000)	(5,000,000)
Int on Edm debt	(7,500,000)	(7,500,000)	(7,500,000)	(7,500,000)	(7,500,000)
ebt	21,872,800	29,729,440	37,586,080	45,442,720	53,299,360
30% tax	(6,561,840)	(8,918,832)	(11,275,824)	(13,632,816)	(15,989,808)
Net income	15,310,960	20,810,608	26,310,256	31,809,904	37,309,552
Shs o/s	649,982,833	649,982,833	649,982,833	649,982,833	649,982,833
eps	$0.024	$0.032	$0.040	$0.049	$0.057
Multiple	20	20	20	20	20
Sh value	$0.471	$0.640	$0.810	$0.979	$1.148

 

 

	Aldersyde	Edmonton	JV Plant
Litre/hour	2000	4000	4000
Litre/yr	16,368,000	32,736,000	32,736,000
Price /litre	$1.25	$1.25	$1.25
Cost/litre	$0.75	$0.45	$0.45
ebitda/litre	$0.50	$0.80	$0.80
ebitda	8,184,000	26,188,800	26,188,800
Ceilo share	8,184,000	26,188,800	7,856,640

 

Winston123 wrote:

I'm guessing many of us longs that obtained hundreds of thousands of shares at 3.5 to 7 cents are cashing out some profits. That is the name of the game, right?

We were all excited about possibly 50 cents in the next 3-5 years. But old mcwhirter put his spin on it and blew that outta the water. I kept some shares for the next run up and dry powder handy incase this thing fills the gaps.  Have patients people, stop looking at the day to day. The torch is now yours to carry. see ya at 5 bucks.