Thanks. But just wondering how you got 1.03bn of revenue from a ROIC of 130% and IEV of 2.79Bn? I can't seem to figure that out
First of all, I worked out the IEV for each fund (as well as for the balance sheet component) using the same conversion rate of 15% used by Management (18.57bn$*15% = 2.79bn$).
Then, for the balance sheet component I used a weight of 100% (as there is no revenue sharing with external investors), so 838m$*15%*100% = 126m$. Note that an EPV/IEV conversion of 15% is conservative, both relative to what it is reasonable to expect from the on-balance-sheet investments and also to the overall portfolio (the average historical portfolio conversion rate is ~18%).
For each of the fund vehicles, I then used the corresponding revenue sharing formula.
For Fund 1 the IEV at a 15% conversion is 2,065m$*15% = 310m$; the portion of expected revenue earned by OBL is then given by 85%*[310m$-(205m$+16m$)-75%*(205m$+16m$)*(15%+2%)*3]+25%*(205m$+16m$)+75%*(205m$+16m$)*2%*3 = 69m$, where
85% = OBL participation after investor payout
75% = investor equity contribution
15% = investor preferred return (pa)
2% = OBL management fee (pa)
3 = expected # years until completion
25% = OBL equity contribution
205m$ = capital already deployed
16m$ = capital yet to be deployed before fund gets fully utilised
For Funds 2 and 3, the IEV at a 15% conversion is 4,132m$*15% = 620m$; the portion of expected revenue earned by OBL is then given by 80%*[620m$-80%*(98m$+73m$)*[1+(14%+2%)*3]+80%*(98m$+73m$)*2%*3 = 343m$, where
80% = OBL participation after investor payout
80% = investor equity contribution
14% = investor preferred return (pa)
2% = OBL management fee (pa)
3 = expected # years until completion
20% = OBL equity contribution
98m$ = capital already deployed
73m$ = capital yet to be deployed before fund gets fully utilised
For Funds 4 and 5, the IEV at a 15% conversion is (4,581m$+3,778m$)*15% = 1,254m$; the portion of expected revenue earned by OBL is then given by 20%*1,254m$+80%*(179m$+366m$)*2%*3+80%*(1,254m$-179m$-366m$)*25% = 419m$, where
80% = investor equity contribution
2% = OBL management fee (pa)
3 = expected # years until completion
20% = OBL equity contribution
25% = OBL performance fee
179m$ = capital already deployed
366m$ = 1,254m$/(1+130%)-179m$ = capital yet to be deployed assuming 130% ROIC
For Fund 6 I assumed (for the sake of simplicity, given that the actual structure is more complex) a similar formula to Funds 4 and 5, obtaining an expected revenue earned by OBL of 159m$ at 130% ROIC.
So, the total expected revenue earned by OBL is 126m$+69m$+343m$+419m$+159m$ = 1,115m$. This is slightly higher than the 1.03bn$ I had previously quoted, because the capital yet to be deployed for Funds 2,3 had previously been estimated using a ROIC assumption, as opposed to looking at the actual residual money left in the corresponding funds. The latter estimate should be slightly more accurate.
Hope this helps. Please take all of it with a big pinch of salt, as there are obviously a lot of assumptions involved.
- Forums
- ASX - By Stock
- Ann: Investment Portfolio Report at 30 June 2021
Thanks. But just wondering how you got 1.03bn of revenue from a...
-
- There are more pages in this discussion • 17 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 OBL (ASX) to my watchlist
(20min delay)
|
|||||
Last
$1.15 |
Change
0.070(6.48%) |
Mkt cap ! $324.9M |
Open | High | Low | Value | Volume |
$1.09 | $1.22 | $1.09 | $1.605M | 1.386M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 2015 | $1.15 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$1.16 | 4757 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 900 | 1.110 |
1 | 3232 | 1.105 |
1 | 10000 | 1.085 |
2 | 11800 | 1.080 |
1 | 7854 | 1.070 |
Price($) | Vol. | No. |
---|---|---|
1.195 | 6688 | 1 |
1.200 | 5000 | 1 |
1.205 | 584 | 1 |
1.245 | 3401 | 2 |
1.250 | 6070 | 2 |
Last trade - 16.10pm 03/05/2024 (20 minute delay) ? |
|
|||||
Last
$1.15 |
  |
Change
0.070 ( 6.24 %) |
|||
Open | High | Low | Volume | ||
$1.10 | $1.22 | $1.10 | 256074 | ||
Last updated 15.59pm 03/05/2024 ? |
Featured News
OBL (ASX) Chart |