TSO 0.00% 3.1¢ tesoro gold ltd

Let's do some maths to calculate the value add that the 15%...

  1. 111 Posts.
    lightbulb Created with Sketch. 118
    Let's do some maths to calculate the value add that the 15% increase in ownership represents.

    Pre money: TSO owns 95% of the Chilean holding company which in turn owned 70% of the El Zorro district.

    at 20c, 555.9m SOI, 146.2m Performace shares, assuming maximum dillution where all performance targets are hit and all shares are released. (Which is an extremely POOR assumption because by doing so we don't account for share price appreciation and only account for the negatives)

    Fully dilluted market cap of TSO would be (555.9m+146.2m)*20c = $140.2m.
    Project adjusted value of TSO would be $140.2m divided by 95% divided by 70%
    = $211.16m

    Now Post money following todays announcement: TSO owns 95% of the holding company and 85% of the El Zorro district.
    Fully dilluted market cap would be the same at : $140.2m
    Project adjusted value would be $140.2m divided by 95% divided by 85%
    = $173.62m
    (p.s. higher number is bad in this case because our fully dilluted market cap represents a smaller proportion of the project value, think of it as paying more for the same thing)

    This one announcement created $211.16-$173.62 = $37.52m in value to us the shareholders.

    This 15% may not look like a lot on the surface but without doing ANYTHING TSO shareholders have received an extra $37.52m collectivelly.

    If TSO stockholders were rational the share price would not have ended flat today, but alas it did not so I'm buying more
 
watchlist Created with Sketch. Add TSO (ASX) to my watchlist
(20min delay)
Last
3.1¢
Change
0.000(0.00%)
Mkt cap ! $46.92M
Open High Low Value Volume
3.0¢ 3.2¢ 2.9¢ $35.16K 1.161M

Buyers (Bids)

No. Vol. Price($)
2 497233 3.1¢
 

Sellers (Offers)

Price($) Vol. No.
3.2¢ 751227 1
View Market Depth
Last trade - 15.55pm 30/08/2024 (20 minute delay) ?
TSO (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.