SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Gold/Mining/Energy : Zentek Ltd.
ZEN.V 1.150-1.7%9:30 AM EDT
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: George69 who wrote (25373)3/6/2021 8:17:51 AM
From: Garth3 Recommendations

Recommended By
George69
musicfan
Reflection

  Read Replies (2) of 53889
 
I'm not entirely sure what you're looking for in excel since any spreadsheet using their numbers should tie out to their numbers, but a assuming:
  • .02 margin on Masks/Gloves and a $2 margin on filters
  • 24.40% blended tax rate
  • Share count of 96.6M
  • P/E Ratio of 15
  • Excluding the corporate expense overlay (which is impossible, but we're just here to have some fun)

10 BPS: 39.8M in profit in 2022, and 29M in 2023 (difference being the TAM adjustment for Mask/Gloves) with a share price of 6.19 and 4.51 respectively

50 BPS: 199.3M in profit for 2022, and 145.2M in 2023 with a share price of 30.95 and 22.55 respectively
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  

HomeMailHotSubjectMarksPeopleMarksKeepersSettings
Terms Of UseContact UsCopyright/IP PolicyPrivacy PolicyAbout UsFAQAdvertise on SI
© 2025 Knight Sac Media.  Data provided by Twelve Data, Alpha Vantage, and CityFALCON News