EforA Energy Ltd

股價

0.04 ZAR

公允價值

0.02 ZAR

0.4%

Normalized EBIT Margin

0.5%

Normalized CapEx as % of Revenue

15.0%

Normalized Tax Rate

Earnings Power Value

股價

0.04 ZAR

公允價值

0.02 ZAR

看漲

-46.4%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Feb-20	Feb-21	Feb-22	Feb-23	Feb-24	Aug-24
(ZAR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	1,957	1,204	38	8	42	20

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	(63)	(541)	230	6	(19)	(28)
(+) Net Interest Expense	(52)	(15)	(9)	(3)	(3)	(2)
(+) Other Non Operating Exp.	32	13	(117)	(11)	(3)	7
(+) D&A	80	139	0	1	1	1
(+) Non-recurring Items	(16)	18	(139)	(13)	(0)	(0)
Adjusted EBITDA	(19)	(386)	(34)	(21)	(24)	(21)

(-) D&A	(80)	(139)	(0)	(1)	(1)	(1)

Adjusted EBIT	(99)	(525)	(34)	(21)	(25)	(23)
% of Revenue	-5.1%	-43.6%	-89.6%	-267.5%	-60.2%	-113.1%


	Low	Median	High

Adjusted EBIT Margin	0.0%	0.0%	0.0%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(ZAR in millions)	Low	Mid	High	Market
Enterprise Value	(0)	1	20	16
(+) Cash & Short Term Investments	18	18	18	18
(+) Investments & Other	0	0	0	0
(-) Debt	(1)	(1)	(1)	(1)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	17	18	37	33
(/) Shares Outstanding	1,103.8	1,103.8	1,103.8	1,103.8
Implied Stock Price (ZAR)	0.02	0.02	0.03	0.03
FX Rate: ZAR/ZAR	1.00	1.00	1.00	1.00
Implied Stock Price (ZAR)	0.02	0.02	0.03	0.03

Upside / (Downside)	-49.32%	-46.38%	12.57%


Stock Price	0.03
Stock Price Close	0.03
Restatment Type	Original
Reporting Currency	ZAR
Trading Currency	ZAR
FX Rate: ZAR/ZAR	1.00
Market Cap	33.1
Shares Outstanding	1,103.8
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤