legacy signs mou with nmdc ltd, page-15

LCY 198,877,954
Ops+Performance shares...etc 100,885,047 ($22.5m approx.)

to acquire a shareholding of up to 50% in Legacy by subscribing for shares that is 99,438,977 LCY shares

fully diluted no. of shares: 399,201,978 (if NMBC acquire 50%)

@13.5c ($13.4m)
cash: $35.9m
EV: $18m

@20c ($19.9m)
cash: $42.4m
EV: $37.4m

@25c ($24.9m)
cash: $47.4m
EV: $52.4m

@30c (29.8m)
cash: $52.3m
EV: $67.5m

@35c (34.8m)
cash: $57.3m
EV: $82.4m

@40c (39.8m)
cash: $62.3m
EV: $97.4m