Thomas Wyatt Nigeria

Thomas Wyatt Hits by Tsunami of Operational, Financial Hiccups

WaneInvestmentHouse

Not Invested

Community Contributor

Published

20 Mar 25

Updated

21 Mar 25

WaneInvestmentHouse's Fair Value

₦1.73

102.3% overvalued

21 Mar

₦3.50

112.1%

9.7%

Author's Valuation

₦1.7

102.3% overvalued

WaneInvestmentHouse's Fair Value

Narrative

Updates1

Shared on21 Mar 25

WaneInvestmentHouse made no meaningful changes to valuation assumptions.

WaneInvestmentHouse'sFair Value

₦1.7

102.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Paper and Forestry Products revenue growth rate

0.10%

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