NuRAN Wireless Inc C.NUR

Alternate Symbol(s): NRRWF

NuRAN Wireless Inc. is a Canada-based mobile and broadband wireless infrastructure solutions provider. The Company is focused on providing a network as a service. It provides second generation (2G), third generation (3G) and fourth generation wireless solutions to rural and remote areas. It operates in the research, development, manufacturing, marketing and operation of digital electronic circuits and wireless telecommunication products and services to the mobile telephony industry. Its radio access network, core network and backhaul products give mobile network operators the ability to serve remote, low income and low population density locations, an unfeasible proposition with existing systems. Its wireless infrastructure systems are mobile wireless infrastructure equipment that uses small cell solutions. Its products include OC-2G, Litecell-xG and global system for mobile communications (GSM) LiteCell. Its tower categories include Lite Rural Site 2G, and Rural G2U2 Site 2G and 3G.

CSE:NUR - Post by User

NuRAN Wireless Inc > Undervalued

<< Previous

Bullboard Posts

Next >>

Post by lscfaon Jan 18, 2023 3:40pm

500 Views

Post# 35231474

Undervalued

Sites	150	400	1000	2000	4000
Rev $2.5k/mo	4,500,000	12,000,000	30,000,000	60,000,000	120,000,000
70% ebitda	3,150,000	8,400,000	21,000,000	42,000,000	84,000,000
Corp costs	(7,500,000)	(8,000,000)	(9,000,000)	(10,000,000)	(12,000,000)
ebitda	(4,350,000)	400,000	12,000,000	32,000,000	72,000,000
Multiple	10	10	10	10	10
Ent value	(43,500,000)	4,000,000	120,000,000	320,000,000	720,000,000
Debt $25k/site	3,750,000	10,000,000	25,000,000	50,000,000	100,000,000
Equity value	(47,250,000)	(6,000,000)	95,000,000	270,000,000	620,000,000
Diluted shs o/s	55,962,311	55,962,311	55,962,311	55,962,311	55,962,311
Sh value	($0.84)	($0.11)	$1.70	$4.82	$11.08