Cielo Waste Solutions Corp. V.CMC

RE:Doesn’t compute

[JustLookn]

lscfa wrote:

Co's forecast only works if price for product is less than $1.67 boasted. Also the $70 million ebitda includes JV partner's share. Exclude that and it's down to $50 million.  

"In addition to the pilot/test facility in Aldersyde, Cielo also plans to complete one corporate facility and one JV facility by end of year 2023. With all three plants operating at full capacity Cielo expects to see revenues of approx. $125 million in 2023, with expected EBIDTA of approximately $70 million."

 

 

	Aldersyde	Edmonton	JV Plant	Total
Litre/hour	2000	4000	4000
Litre/yr	16,368,000	32,736,000	32,736,000	81,840,000
Price /litre	$1.53	$1.53	$1.53
Revenue	25,043,040	50,086,080	50,086,080	125,215,200
Cost/litre	$0.75	$0.60	$0.60
ebitda/litre	$0.78	$0.93	$0.93
Project ebitda	12,767,040	30,444,480	30,444,480	73,656,000
Ceilo share	12,767,040	30,444,480	9,133,344	52,344,864
Corp. Costs				(5,000,000)
Corp ebitda				47,344,864
Shs o/s				649,982,833
ebitda/sh				$0.073
Multiple				15
Sh value				$1.093

 

I haven't compared these numbers to ones Cielo has presented. Are these theirs or yours?