GREY:WSCEE - Post by User
Post by
grinchon Feb 16, 2005 5:41pm
216 Views
Post# 8604135
Look at the potential
Look at the potentialWSCE CASHFLOW MULTIPLE COMPARISON
FORECAST 05
COMPANY ZED CDK PSI ICS WSCE
SHARES O/S MM 95 16.8 18.8 56.3 35.0
CASHFLOW MM 3.4 2.2 61.0 6.3 5
Most recent
MARKET CAP MM 245.2 4.5 774.0 56.3 68
(02/16/05)
CF MULTIPLE 72 2 13 9 15 Input
SHARE PRICE 2.58 0.27 41.17 1.00 1.93
(02/16/05)
(Yes I rounded everything)
Sales assumptions
75 units a month at a profit of $5,000 per unit
900 units sold for year
I was told last year GM per unit was 50%
Other issue no company really does what WSCE is doing so tough to compare. Margin's for all these companies are close though.
Just input a new CF multiple to see possible share price. ZED valuation makes no sense to me.
Someone tell me how to get columns from excel to allign here and I will repost.
Cheers