Silicon Investor (SI) -- The First Internet Community

STOCKTALK

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.

Technology Stocks : Neoware Systems -- Ignore unavailable to you. Want to Upgrade?

To: Jim Henke who wrote (199)	3/28/2002 8:30:46 PM
From: PAUL THOMAS	Respond to of 256

Thanks for the correction.I guess I read too much into the language NWRE used in their conference calls.

To: Jim Henke who wrote (199)	6/17/2003 6:02:49 PM
From: MENSO	Read Replies (1) \| Respond to of 256

By this calculation NWRE appears to be UNDERVALUED: If we assume initial earnings of $7.60 million grow at a rate of 24.50%, and we discount those future earnings at a rate of 16.00%, we arrive at a net present value for the company's next 10 years of earnings of $114 million. To account for potential earnings beyond the 10th year, we estimate a growth rate of 6.00%, a discount rate of 12.00%, and we arrive at a continuing value of $272 million. To complete the calculation we add these two figures together, subtract the long-term debt for NWRE ($200,000), and divide by the outstanding shares (13.9 million) to get a per share intrinsic value of $27.79 -- or almost $13 over today's close!