Otsana Shells Market Cap Comparison, page-2

First 2 Last

Share
Profile

Follow
Lefevre

9,836 Posts.

972

07/05/16

16:21

Post #: 17703255
Share

Originally posted by dunjo ↑

Thought I would take a look at the 3 Otsana shells and see where they are all currently sitting on an enterprise value level. Shows pretty clearly that ASY has as much as 100% upside from here to get to the level of the other two, similarly structured and funded shells.

If there are any other shells they have, please add them here as a comparison.

---

CR8
- 234,426,409 shares (could be 0.52% lower depending on Less Than Marketable Share sale results)
- 75,000,000 options (Some options excluded as way out of the money)
- 309,426,409 total

Market Cap @ 3.8c: $11,758,204

Cash: $2,834,000 (18/04)

Enterprise Value: $8,924,204

---

OOK
- 252,592,289 shares (Some performance rights excluded as unlikely to be hit)
- 67,500,000 options
- 320,092,289 total

Market Cap @ 3.6c: $11,523,322

Cash: $3,227,000 (18/04)

Enterprise Value: $8,296,322

---

ASY
- 237,982,218 shares
- 52,000,000 options
- 320,092,289 total

Market Cap @ 2.3c: $7,362,123

Cash: $3,305,000 (29/04)

Enterprise Value: $4,057,123

---

Expand

Nice work but when you take fully diluted market caps to work out EV you must include the option conversion money to obtain correct EV.

Just shows how much upside there is in ASY.

Happy to keep buying at these levels.

I am pretty sure ASY are just as close to an acquisition as OOK are.

I hold all 3.

Cheers

ASY Price at posting: 2.3¢ Sentiment: Buy Disclosure: Held
8 Upvote

0 Great analysis

Reply

Top Stories

CHN

Chalice jumps on Putin nickel export ban threat – but then there's bad news

3 stocks with antimony news on Thursday

CU6

Clarity progresses SECuRE trial with positive safety results

DXB

Dimerix begins recruiting young kidney disease patients in Mexico for Phase 3

GTR

GTI extends uranium mineralisation at Lo Hema through development drilling