Part 5: Cash and Implied Enterprise Value (EV) of each company
SLR has net asset of $421M on the balance sheet accounting for cash, working capital, RED shares and debt facilities including leases
RED has net liability of $125M on the balance sheet for the equivalent items
To calculate the implied Enterprise Value of the Scheme I am using the pre merger share price of RED of $0.33.
Market Cap of RED is $1.148 bn adjust for cash/wc/debt above implies EV of $1,273 bn
Market Cap of SLR based on 3.434 RED shares is $1.059 bn adjust for cash/wc/red shares/debt above implies EV of $638 bn
The deal implies that the Enterprise Value of RED is 2x SLR.
Including the hedge position in the Adjustment then
RED has implied $1,449 bn EV
SLR has implied $667 bn EV
Ratio is 2.17x
It would appear to me that RED is getting a seriously good deal but i don't see how this scheme will get through. Surely the large shareholders can do maths.
- Forums
- ASX - By Stock
- SLR
- Comparison of RED and SLR - half year results are in
Comparison of RED and SLR - half year results are in, page-8
-
- There are more pages in this discussion • 54 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add SLR (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
CC9
CHARIOT CORPORATION LTD
MD - Shanthar Pathmanathan, Geologist - David Trabert
MD - Shanthar Pathmanathan
Geologist - David Trabert
SPONSORED BY The Market Online