The CapeSpan deal is going to be a slight dilute Zeder's NAV but this off course does not take into consideration the R400m CapeSpan spent on expansion and acquisitions.Remember Capespan also acquired a 25,1% share in Good View and formed the May Fresh joint venture in Turkey. SOTP after dilution should be around R9.66
Zeder NAV with 100% ownership of CapeSpan
Asset/Liability
Share price ®
Value
% of total
(Rm)
Pioneer Foods*
180.65
10523
70.0%
Capespan ++
2032
13.5%
Zaad ++
977
6.5%
Kaap Agri ++
662
4.4%
Agrivision Africa ++
589
3.9%
Quantum Foods *
3.27
201
1.3%
Other +
42
0.3%
Agri Voedsel +
Capevin Holdings +
Total Investments
15025.9444
100
Cash and cash equivalents
13
Other net liabilities
-364
SOTP value
14674.9444
Shares in issue (net of treasury shares) (m)
1519
SOTP value per share ®
9.66092458