LLL Demerger and Offer - Consolidated Thread, page-7

Thought I'd put it into a little table for my own understanding, might help a few others out. Helped to validate calcs against yours John, thanks.

The following shows the MC impact and a sample portfolio holding. Please note the blue is a (in my view conservative) estimate of SP for both stocks come Sep this year. You could sub in your estimations easily there.