ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACAD
1
Price/Earnings DEXT Valuation by @MonteDev
2
Model last updated: January 25, 2024, make a copy to edit inputs
More stuff like this?
https://t.me/theblockchainarmy
3
4
Model Inputs
Value $DEXT January 2024
SupplyCapitalization
5
Average monthly DEXT Revenue from aggregator$124,545avg last 11 months$0.7188,710,000$63,392,166.00
6
Revenue from aggregator X12$1,494,5452.36%
7
Average monthly DEXT Revenue from social$968,000avg last 7 monthsAggregatorSocial
8
Revenue from social X12$11,616,00018.32%February$60,000
9
Other annual revenues estimated$1,000,0001.72%, NFTs - APIsMarch$60,000
10
Total annual revenue$14,110,54522.26%April$100,000
11
Growth0%Assuming no growthMay$350,000$1,080,000
12
June$100,000$1,180,000
13
July$100,000$1,030,000
14
August$80,000$550,000
15
September$200,000$1,000,000
16
October$45,000
17
November$95,000
18
December$180,000
19
avg$124,545$968,000
20
21
PE Ratio Comparative ValuationsPE MultipleValuation of earningsImplied Value Per DEXT Expected Change
22
Current DEXT PE Ratio4.5$63,392,166$0.71
23
Average Company in S&P 50024$338,653,091$3.82434.22%
24
Fast Growing Company50$705,527,273$7.951012.96%
25
26
Conclusions:
27
If you value DEXT's current cashflows based on a 50 PE ratio, common for a fast growing tech company, you get an intrinsic value of $417m ($4.71 per DEXT)
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100