Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 7.112 M - 23.295 M | 15.895 M |
| Discount Rate | 15.0% - 13.0% | 14.0% |
| Fair Value | $0.16 - $4.39 | $2.28 |
| Upside | -92.2% - 119.3% | 13.9% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Jun-20 | Jun-21 | Jun-22 | Jun-23 | Jun-24 | Dec-24 | ||
| (USD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 582 | 748 | 1,061 | 1,037 | 920 | 844 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 4 | 2 | (3) | (9) | 11 | 3 | |
| (+) Net Interest Expense | 6 | 5 | 5 | 6 | 6 | 5 | |
| (+) Other Non Operating Exp. | 0 | 1 | 1 | 1 | (1) | (2) | |
| (+) D&A | 6 | 6 | 6 | 6 | 6 | 6 | |
| (+) Non-recurring Items | (1) | (0) | 22 | 10 | 1 | 1 | |
| Adjusted EBITDA | 15 | 14 | 31 | 14 | 23 | 13 | |
| (-) D&A | (6) | (6) | (6) | (6) | (6) | (6) | |
| Adjusted EBIT | 10 | 8 | 25 | 8 | 17 | 7 | |
| % of Revenue | 1.7% | 1.1% | 2.3% | 0.8% | 1.8% | 0.8% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.8% | 1.7% | 2.3% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (USD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 47 | 114 | 179 | 105 | |||
| (+) Cash & Short Term Investments | 4 | 4 | 4 | 4 | |||
| (+) Investments & Other | 29 | 29 | 29 | 29 | |||
| (-) Debt | (75) | (75) | (75) | (75) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 5 | 71 | 137 | 62 | |||
| (/) Shares Outstanding | 31.1 | 31.1 | 31.1 | 31.1 | |||
| Implied Stock Price (USD) | 0.16 | 2.28 | 4.39 | 2.00 | |||
| FX Rate: USD/USD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (USD) | 0.16 | 2.28 | 4.39 | 2.00 | |||
| Upside / (Downside) | -92.25% | 13.91% | 119.33% | ||||
| Stock Price | 2.00 | ||||||
| Stock Price Close | 2.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | USD | ||||||
| Trading Currency | USD | ||||||
| FX Rate: USD/USD | 1.00 | ||||||
| Market Cap | 55.9 | ||||||
| Shares Outstanding | 31.1 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||