Email from McComas, page-20

First 20 Last

Share
Profile

Follow
nailsnglue

1,763 Posts.

405

10/11/21

21:59

Post #: 57475660
Share

Originally posted by David808: ↑

In Monday's weekly NTA announcement, VG1 NTA was 2.44. In my estimation, in the past 2-3 days the performance of Amazon, CFR & Olympus has pushed this to 2.46. I estimate NTA post tax on unrealised capital gains to be 2.39. I use the mid point (2.42) in further calcs here.
If the 2.42 grew at 12% per year before management/performance fees, then after 3 years NTA would be $3.64 AFTER fees.
Note: I believe the high watermark for VG1 is 2.70 so there is no performance fee on the next 28c of growth.
The current discount is 15%. I guess that if VG1's NTA can swell from 2.42 to 3.64 over the next 3 years that investor confidence in the manager's ability will increase, and so that discount might shrink to 10%. That would be a share price of $3.28. Given today's closing price of 2.11, 3.28 in 3 years is a return of 15.8%.

If all the above mentioned parameters remain the same...
If the raw investment return was 8% (instead of 12%) then the 3 yr return to VG1 holders would be 12.5% (instead of 15.8%).
If the raw investment return was 16% (instead of 12%) then the 3 yr return to VG1 holders would be 19.1% (instead of 15.8%).

For VG8, the numbers look even better (although the VG1 portfolio looks far more attractive to me).
In Monday's weekly NTA announcement, VG8 NTA was 2.62. In my estimation, in the past 2-3 days the performance of the portfolio has pulled this down to 2.61. I estimate NTA post tax on unrealised capital gains to also be 2.61.
If the 2.61 grew at 12% per year before management/performance fees, then after 3 years NTA would be $3.90 AFTER fees.
Note: I believe the high watermark for VG8 is 2.81 so there is no performance fee on the next 20c of growth.
The current discount is 20%. I guess that if VG8's NTA can swell from 2.61 to 3.90 over the next 3 years that investor confidence in the manager's ability will increase, and so that discount might shrink to 10%. That would be a share price of $3.51. Given today's closing price of 2.18, 3.51 in 3 years is a return of 17.2%.

If all the above mentioned parameters remain the same...
If the raw investment return was 8% (instead of 12%) then the 3 yr return to VG8 holders would be 13.8% (instead of 17.2%).
If the raw investment return was 16% (instead of 12%) then the 3 yr return to VG8 holders would be 20.6% (instead of 17.2%).

These are just my own calculations based on my own guesses and assumptions. Please do your own research and tell me if I've gone wrong somewhere.

Expand

we shall see.....

VG1 Price at posting: $2.11 Sentiment: Hold Disclosure: Held
Upvote

0 Great analysis

Reply

Top Stories

3DA

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

Trump is President Again: What Does This Mean for Crypto?

MKT

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

NHF

Burgeoning NZ insurance claims drive 1H25 operating loss for nib

BMO

Bastion sees echoes of its Gyttorp Cu and REE mineralisation at new Swedish tenements

First 20 Last

Add VG1 (ASX) to my watchlist

(20min delay)
Last $2.00		Change -0.030(1.48%)		Mkt cap ! $538.8M

Open	High	Low	Value	Volume
$2.00	$2.00	$2.00	$355.8K	178.0K

Buyers (Bids)

No.	Vol.	Price($)
3	25556	$1.99

Sellers (Offers)

Price($)	Vol.	No.
$2.01	1500	1

View Market Depth

No.	Vol.	Price($)
3	25556	1.990
1	10000	1.980
1	4000	1.975
1	1000	1.970
2	4279	1.955

Price($)	Vol.	No.
2.010	1500	1
2.020	45647	2
2.030	36916	1
2.040	25000	1
2.050	78589	3

Last trade - 12.49pm 12/11/2024 (20 minute delay)

VG1 (ASX) Chart

Email from McComas, page-20

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

Trump is President Again: What Does This Mean for Crypto?

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

Burgeoning NZ insurance claims drive 1H25 operating loss for nib

Bastion sees echoes of its Gyttorp Cu and REE mineralisation at new Swedish tenements

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Email from McComas, page-20

Top Stories

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

Trump is President Again: What Does This Mean for Crypto?

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

Burgeoning NZ insurance claims drive 1H25 operating loss for nib

Bastion sees echoes of its Gyttorp Cu and REE mineralisation at new Swedish tenements

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News