SKE 0.00% $1.64 skilled group limited

So how does one work out the fair value of the combined entity...

  1. 10,373 Posts.
    lightbulb Created with Sketch. 4
    So how does one work out the fair value of the combined entity after the "merger"?

    My simplistic attempt is:

    Combined underlying NPAT for the last 12 mths: $84.6mio
    Current PRG shares on issue: 118.9mio
    PRG shares to be issued on basis of .55 x PRG per 1 x SKE: = 129.8mio new PRG shares
    Total of PRG shares on issue after the merger: 248.7mio

    Therefore, based on last years earnings and before any cost/efficiency gains for the merger the e.p.s. would be $0.34cps.

    A conservative pe of 8x - 9x gives a PRG price of $2.72 - $3.06.
 
watchlist Created with Sketch. Add SKE (ASX) to my watchlist

Currently unlisted public company.

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