C-Com Satellite Systems Inc V.CMI

Alternate Symbol(s): CYSNF

Technology Communication Equipment

C-COM Satellite Systems Inc. is a global designer, developer, and manufacturer of transportable and mobile satellite-based antenna systems. It has developed an auto-acquisition controller technology for rapid antenna pointing to a satellite, enabling broadband Internet via satellite across a range of market applications worldwide, including regions unserved or underserved by terrestrial access technologies. It sells more than 10,000 antenna systems in over 100 countries, through a dealer network that provides service to a range of vertical markets, such as oil and gas exploration, military communications, disaster management, SNG, emergency communications, cellular backhaul, telemedicine, mobile education, government services, mobile banking, and others. The Company's brand is iNetVu. It is in late-stage development of a Ka-band, an electronically steerable, modular, conformal, flat panel phased array antenna. It is also engaged in analog beamforming integrated circuit development.

TSXV:CMI - Post by User

C-Com Satellite Systems Inc

<< Previous

Bullboard Posts

Next >>

Post by FormerHedgieon Mar 22, 2024 11:57am

112 Views

Post# 35947310

Add sensitivity PDF / Screenshots don't seem to work here


2024 Phase Array Antenna Market (Base Case @2021)		2024 Phase Array Antenna Market (Upside Case @2031)
https://www.businessresearchinsights.com/market-reports/phased-array-antenna-market-102544		https://www.businessresearchinsights.com/market-reports/phased-array-antenna-market-102544

2021 Market Size (US$)	3,644,900,000	2021 Market Size (US$)	10,690,000,000
Communications Antenna Market Share Est%	40%	Communications Antenna Market Share Est%	40%
Total Addressable Comminications based PAA market (US$)	1,457,960,000	Total Addressable Comminications based PAA market (US$)	4,276,000,000

C-COM market share penetrations (%)		C-COM market share penetrations (%)

0.5% of market	7,289,800	0.5% of market	21,380,000
1.0% of market	14,579,600	1.0% of market	42,760,000
1.5% of market	21,869,400	1.5% of market	64,140,000
2.0% of market	29,159,200	2.0% of market	85,520,000
2.5% of market	36,449,000	2.5% of market	106,900,000
3.0% of market	43,738,800	3.0% of market	128,280,000
3.5% of market	51,028,600	3.5% of market	149,660,000
4.0% of market	58,318,400	4.0% of market	171,040,000
4.5% of market	65,608,200	4.5% of market	192,420,000
5.0% of market	72,898,000	5.0% of market	213,800,000

Contribution Margin %	50%	Contribution Margin %	50%

Contribution Margin per marketshare %		Contribution Margin per marketshare %

0.5%	3,644,900	0.5%	10,690,000
1.0%	7,289,800	1.0%	21,380,000
1.5%	10,934,700	1.5%	32,070,000
2.0%	14,579,600	2.0%	42,760,000
2.5%	18,224,500	2.5%	53,450,000
3.0%	21,869,400	3.0%	64,140,000
3.5%	25,514,300	3.5%	74,830,000
4.0%	29,159,200	4.0%	85,520,000
4.5%	32,804,100	4.5%	96,210,000
5.0%	36,449,000	5.0%	106,900,000

Market Cap Contribution at 20x pro-forma EBITDA per marketshare %		Market Cap Contribution at 20x pro-forma EBITDA per marketshare %

0.5%	72,898,000	0.5%	213,800,000
1.0%	145,796,000	1.0%	427,600,000
1.5%	218,694,000	1.5%	641,400,000
2.0%	291,592,000	2.0%	855,200,000
2.5%	364,490,000	2.5%	1,069,000,000
3.0%	437,388,000	3.0%	1,282,800,000
3.5%	510,286,000	3.5%	1,496,600,000
4.0%	583,184,000	4.0%	1,710,400,000
4.5%	656,082,000	4.5%	1,924,200,000
5.0%	728,980,000	5.0%	2,138,000,000

Implied incremental share price on Market Cap Contribution		Implied incremental share price on Market Cap Contribution

Share oustanding (per yahoo finance)	42,750,000	Share oustanding (per yahoo finance)	42,750,000
Existing base business value / share (current stock price)	$1.30	Existing base business value / share (current stock price)	$1.30

0.5%	$1.71	0.5%	$5.00
1.0%	$3.41	1.0%	$10.00
1.5%	$5.12	1.5%	$15.00
2.0%	$6.82	2.0%	$20.00
2.5%	$8.53	2.5%	$25.01
3.0%	$10.23	3.0%	$30.01
3.5%	$11.94	3.5%	$35.01
4.0%	$13.64	4.0%	$40.01
4.5%	$15.35	4.5%	$45.01
5.0%	$17.05	5.0%	$50.01

Potential share price (current share price + incremental value)		Potential share price (current share price + incremental value)

0.5%	$3.01	0.5%	$6.30
1.0%	$4.71	1.0%	$11.30
1.5%	$6.42	1.5%	$16.30
2.0%	$8.12	2.0%	$21.30
2.5%	$9.83	2.5%	$26.31
3.0%	$11.53	3.0%	$31.31
3.5%	$13.24	3.5%	$36.31
4.0%	$14.94	4.0%	$41.31
4.5%	$16.65	4.5%	$46.31
5.0%	$18.35	5.0%	$51.31