This is the model I made and use to evaluate and determine the future share price. Note this is my own idea but I can show how I got to the R20 and R30 share price in three years.
DEBT STRUCTURE Euro- Billion Remarks
Initial debt 9300 Excluding SA debt
POCO Debt takeover -140 Concluded
POCO – Moneys to receive from sale 50% -271 Concluded
Sale of Kika Leiner -590 Concluded
Sale of Matress Firm 49,9% -525 Concluded
Recovery from Wieser advance to buy SHP -350 Concluded
Sale of Hemisphere – Should be the next step -324 Remaining with PropCos rental income – EUR 29.6 mil
Sale of Conforama properties – In the news -850 In news prop sale 850
Sale of Automotive business -617 Book value 475 but bought new business
SEAG Debt taken by entities PEPCO, Greenlit Brands and Conforama -1478 There is talk that each businerss to have its own debt
Sale of KAAP shares -360 At today’s market value
Sale 49.9% of PEPCO and Greenlit Brands & Conforama -3,795 Half of turnover. There is news SNH looking for interest in PEPCO
DEBT of SNH to be carried after restructuring 0
Alternative SNH could not sell PEPCO, Greenlit & Conforama and keep the debt of 3795 and pay it off.
Earnings €639
Shares in issue 4200
EPS Profit per share €0.1521
RoE 16.50
PE 15
Expected share price in EUR €2.2822
Expected share price in ZAR R 37.66
Dividend distribution percentage of free cash flow 50.00%
CASH available for dividends – Profit/2 – Distribution 50% - EUR €0.0380
CASH available for dividends – Profit/2 – Distribution 50% - ZAR R 0.63