Thomas Wyatt Nigeria

Thomas Wyatt Hits by Tsunami of Operational, Financial Hiccups

Wane_Investment_House

Not Invested

Community Contributor

Published

20 Mar 25

Updated

21 Mar 25

n/a

Wane_Investment_House's Fair Value

n/a

43.2%

You can edit this narrative until May 14 2:36 AM. Then, changes will post as Updates.

Author's Valuation

₦1.7359.0% overvalued

Wane_Investment_House's Fair Value

Narrative

Updates1

Shared on 21 Mar 25

WaneInvestmentHouse made no meaningful changes to valuation assumptions.

Wane_Investment_House'sFair Value

₦1.73

59.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Paper and Forestry Products revenue growth rate

0.12%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.00%

Calculation

₦6.19m

Earnings '29

178.33x

PE Ratio '29

₦1.10b

Market Cap '29

₦1.10b

Market Cap '29

396.00m

No. shares '29

₦2.79

Share Price '29

₦2.79 Share Price '29

Discounted to 2024 @ 10.00% p.a.

₦1.73

Fair Value '24