Thought the sums might be $125m + $240m (25% WAGN) = $365m
versus
$270m (20% DBNGP)+$60m (20% MG ) = $330m
Used figs somewhere near mid range of the Burford Nov 2009 report and not the Independent Experts' lower numbers.
Timber,
I don't have WAGN revenues handy but if I recall correctly they got an 11% price hike allowed earlier in the year from the regulator.
I expect that a fair amount of this will go to the bottom line and would have been evident to a potential purchaser during the "discovery" or "data room" process. This could translate in to a big buck impact and hopefully explains a major part of any increase that may be realised.
Note:
IandW's article above quotes WAGN at >$800m. If we are looking at AETD's 75% then this is $30m to $100m+ above the Burford report number I used above and $100m to $130+m above the Independent Expert's numbers.
Could be more depending on how much > $800m.
Hope that $565m is net of corp debt :), otherwise none of this makes sense.
The Burford report estimated the value of the AET&D assets net of sale related transaction costs to be in the range $263m to $406m.
PIH Price at posting:
0.0¢ Sentiment: Hold Disclosure: Held