So realistically... Litigation victory in Sa
.... Conforama disposal...... Reduction in debt......... And positive cash flow......... Andi cummon... Whats your new valuation......
Sent from my SM-G950F using Sharenet Sharechat mobile app
Hi IN, I have posted this in August 2019: I still believe management is on track to achieve this. I have updated in blue where we stand today:
So I personally think the following will happen until the end of 2021:
Net debt lies at 9,1 Billion @ 10% p.a. for 3 years we will sit at around 11.5 Billion debt at the end of Dec 2021.This is still the case, luckily they can repay some of it earlier so might only be 11.3 Billion € in total.
I think selling Unitrans will bring 500 Million. We now know they have obtained around 350 Million €
Selling the Hemisphere properties another 800 Million - We know part of this was sold for around 300 Million €. The rest is still outstanding
EBITDA from the operating entities for 3 years: 2,5 Billion (Assuming they keep 71% of Pepkor Europe) - EBITDA in 2019 was 877 Million. Here we are above my expectations. Corona might have a negative impact here tho for 2020.
Selling Greenlit 500 Million - Sold the loss making part for around 25 Million, IPO of the rest of around 1 Billion $ was on the cards. So 0.5 billion still is reasonable to me.
IPO Pepkor Europe and sell 29% will bring 1,2 Billion - Given that we are in 2020 now I think selling 29% in an IPO might even generate 1.5 billion now.
Other- Can't give an exact number but might bring some Euros. - 9 Million Benson and beds, Sherwood 50 Million
So taking all these steps Steinhoff would sit at 6 Billion debt by the end of 2021. Which would be refinanced by way better terms given the SUM of Parts value.
Given the new information as of today I would say the net debt will lie at 6.15 Billion €. I would also add the legal fees to this of around 350 Million to come. So net debt is expected to be at 6.5 Billion €
Now to refinance this we need a strong asset base and a strong operating performance of businesses.
By 2021 I would think that the businesses have the following Value:
Pepkor EU: 3,2 Billion (71%) - Given the strong growth and expansion I see the 71% now at 3.8 Billion € by the end of 2021
STAR: 4 Billion (71%) - Remains the same - Now we only own 68%
Confo: 1 Billion (45%) - Biggest blood bath here. So here I want to give it a vlaue of around 0.5 Billion for the rest outside France incl properties
Mattress: 1.1 Billion (45%) - Very strong recovery here- Would keep current estimates
Greenlit brands: 50% - 0.3 Billion € Given an IPO of the business
Total SUM-PARTS VALUE of Steinhoff holdings = 9,3 Billion. Total SUM-PARTS value would lie at 9.7 Billion €.
So at the end of 2021 they would have a serious good asset base to get cheaper loans. This is still the case
Biggest Issue are the legal claims which are the main focus now from management so hopefully we won'T see too many settlements and if there are settlements that these are shared between auditors banks etc. I think a global settlement will come in at 0.5 to 1 billion € max. Even then there is still value left in the company.
Again this is just my personal view and no recommendation to buy or sell.