GREY:IPRSF - Post by User
Comment by
lscfaon Sep 09, 2015 7:57am
140 Views
Post# 24088218
RE:Still way undervalued
RE:Still way undervaluedSome alternative views:
enterprive value = mkt cap + debt = 40 + 60 = 100 million
ebitda = 30 million
ev / ebitda = 3.5x
ebitda = 30 million
12% int on old and new debt = 7.7 million
30% tax = 6.69 million
net income = 15.61 million
eps = $0.09 ( 173 million shares)
P/E multiple of 15x => $1.35 share price
lscfa wrote: Mkt cap 161 million shs. x $0.25 = $40 million
2016 guidiance: "
Post the Acquisition, Imperus will immediately elevate to a top-tier social gaming company, with forecasted 2016 revenue of between CAD$70MM to CAD$75MM and adjusted EBITDA of between CAD$25MM to CAD$30MM."
Mkt cap / sales = 0.53 x
mkt cap / ebitda = 1.33 x