PLS buy out predictions??, page-42

Note this is all just speculation, done via my amateurish sick in bed calculator skills...

See image below
Through put = 2 MT
Depreciation & Amortization = 20.2
E.B.I.T. = 171.6

EBITDA = 191.8

Projected total number of shares on issue: 990 million ?? I will use 1 billion to be safe?

Old multiplier of:
191.8 x 14 / 1,000 = $2.69
191.8 x 15 / 1,000 = $2.87

New multiplier
191.8 x 20 / 1,000 = $3.84

All just rough guesstimates ... but that looks insanely scary 3.8 billion dollar company ?



Note that the numbers from Beer & Co are discounted and don't take into account recent price rises.. !!