PAC pacific current group limited

PAC valuation based on VGI and Regal Merger

  1. 3,133 Posts.
    lightbulb Created with Sketch. 1321
    Hi All

    Thought I would do a quick back of the envelope calculation based on VGI and Regal Merger and how much PAC is valued at based on FUM.

    First some quick points:
    Merged entity will have $5.6B in FUM
    VGI will own 33.3% of merged entity ($256M)
    Regal will own 66.7% of merged entity, through issuance of new shares ($512M)
    Total new entity value is $768M based on todays share price.

    PAC has a share of FUM at December 2021 equivalent to $15.146B, including 4% share of GQG FUM.
    PAC’s current market cap is $360M
    Assume with recent FUM growth this increases to $16.8B, or three times FUM of VGI and Regal Merger.

    Would this then value PAC at three times the new merged entity? I know PAC doesn’t exactly earn 3 times as much on FUM as new merged entity, but earnings are increasing.

    If valued on a share of FUM basis, this would put PAC valuation at $2.3B or $45 per share.

    I’ll have to review expected earnings later tonight and compare the two.

    Interested in thoughts.

    Best of Luck
    Lost
 
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
(20min delay)
Last
$10.76
Change
-0.090(0.83%)
Mkt cap ! $324.4M
Open High Low Value Volume
$10.85 $10.85 $10.55 $94.71K 8.899K

Buyers (Bids)

No. Vol. Price($)
1 880 $10.64
 

Sellers (Offers)

Price($) Vol. No.
$10.76 96 1
View Market Depth
Last trade - 16.10pm 13/06/2025 (20 minute delay) ?
PAC (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.