I had a look at Brait's valuation policy and applied this to Steinhoff. I kept it very basic tho to get an indication of the value that's left in Steinhoff:
If we assume an EBITDA multiple of 13 which Brait has applied in average for their subsidiaries a very interesting picture arises:
If I apply this to the 2018 numbers I get a total value of 9,1 billion Euro. Subtracting the debt now we are actually at an NAV of -0,6 Billion.
Now I applied this onto my 2019 forecast numbers and very interesting I get to the following conclusion: I get a value of 10,5 billion. Subtracting the debt now we are actually at an NAV of 0,7 Billion.
Did the same for 2020 and here I even got to an NAV of 2,6 Billion.
What do you guys think of this kind of approach?
Again this is my own calculation and no advice/recommendation for buying or selling.