SEV 0.00% $7.41 seven network limited

Back in June I did some sums on SEV - see my post here.Here are...

  1. 477 Posts.
    Back in June I did some sums on SEV - see my post here.

    Here are some rough calculations using more recent figures:

    CASH: $1,024,853,000 (assuming $350m has been spent on acquiring CMJ shares since end of FY08/09)

    CMJ shares: $410,564,082

    WAN shares: $379,549,193

    PRT shares: $28,982,859

    ENG shares: $7,380,365

    Other shares (including TLS shares): SEV is said to have invested up to $500m in TLS, but let's call it $300m to be on the conservative side.

    Total liabilities (incl. deferred tax liability of $237m): $297,494,000

    Equity belonging to TELYS3 holders: $496,364,000

    If we add up the above cash and equity holdings, and subtract SEV's liabilities and TELYS3 equity, we're left with a figure of $1,357,471,499. This works out to $7.13 per share (assuming 190,260,281 shares on issue) - i.e. SEV is 11.6% undervalued.

    If we ignore the deferred tax liability, the pre-tax figure comes to $8.38 per share - i.e. SEV is 24.8% undervalued.

    Note that I haven't even included SEV's investment in the media business. Also if the TLS holding is worth $500, then you can add another $1 to each of these NTA/share figures.

    However you look at it, SEV looks cheap.

    Would be keen to read your comments.
 
watchlist Created with Sketch. Add SEV (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.