SGR 2.00% 49.0¢ the star entertainment group limited

Ann: Completion of Placement and Institutional Entitlement Offer, page-34

  1. 135 Posts.
    lightbulb Created with Sketch. 15
    hey folks, have done some basic maths on the proforma result of the cap raise. Figures were taken from TIKR yesterday or from the cap raise info: aiming for roughly right rather than exactly wrong here. Am I around the mark? Feedback welcome, sorry about the crappy formatting (will post it in the other thread too just in case)

    1Star.52MC,444.18m
    2SGR
    EV$2,637.88m
    3

    net d$1,193.70m
    4

    s/o947.988m
    5




    6Proposed CR



    7cash + CE$770.00(m) net of costs

    8shares issued666.7


    9




    10Proforma figs



    11net d341


    12MC$2,214.18


    13EV$2,555.18


    14s/o1614.688(m)

    15




    16S/P$1.37


    17




    18




    19




    20NTA$2,135.00


    21




    22




    23NTA p/s$1.32


    24




    25




    26




    27ValuationLow Base

    28Est. FY EBITDA$330.00$360.00

    29P/F EV$2,555.18$2,555.18

    30




    31EV/EBITDA7.747.10

 
watchlist Created with Sketch. Add SGR (ASX) to my watchlist
(20min delay)
Last
49.0¢
Change
-0.010(2.00%)
Mkt cap ! $1.405B
Open High Low Value Volume
50.0¢ 50.0¢ 48.8¢ $8.231M 16.30M

Buyers (Bids)

No. Vol. Price($)
11 327225 49.0¢
 

Sellers (Offers)

Price($) Vol. No.
49.5¢ 422814 9
View Market Depth
Last trade - 16.10pm 21/06/2024 (20 minute delay) ?
SGR (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.