Lets not forget cash,
TER
EV = Market cap + Debt - Cash
= 120 + 246 - 67
EV = 299
UNV
= 100 + 16 - 9
EV = 107
Combined = 299 + 107 = 406 74% TER / 26% UNV
Its a bit difficult to compare balance sheets when UNV's Assets and Liabilities are on a consolidated basis, ie: includes the BEE partners share.
Assuming all assets are owned on a 49.9% basis, then the Total Assets are ($385m - Intangibles $57.5m x 0.499) = $164m and Liabilities are ($193m x 0.499) = $96m
so NTA $67.9m.
TER NTA = $65.2m
Total 133.1m
49% TER / 51% UNV
- Forums
- ASX - By Stock
- News: UNV Universal Coal Responds To Terracom Announcement
Lets not forget cash, TEREV = Market cap + Debt - Cash= 120 +...
-
-
- There are more pages in this discussion • 6 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 UNV (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
LPM
LITHIUM PLUS MINERALS LTD.
Simon Kidston, Non--Executive Director
Simon Kidston
Non--Executive Director
SPONSORED BY The Market Online