I did my own high level valuation at present this is what are my thoughts. Would appreciate others thoughts!!!
I have excluded all settlement costs and interest just taking into account the main debt.
We need a share price rise in PEPCO soonest after the settlement the way I see it.
VALUE – Today
SHARES Holding SP RoE SP Eur Eur Value Holding %
PEPCO 453 675 000 48,13 zł 4,64 zł €10,37 €4 705 900 377 78,9%
PEPKOR 2 174 767 527 R 21,70 R 18,10 €1,20 €2 607 317 975 58,8%
GREENLIT €800 000 000
MATTRESS FIRM €1 850 000 000
Today Value €9 963 218 352
DEBT (MIL) -€9 620
Business units value €9 963
CW loan €200
Cash €0
NAV €543
Shares in issue 4 200
NAV per Share €0,129
AFTER SETTLEMENT
SHARES Holding SP RoE SP Eur Value Holding %
PEPCO 453 675 000 48,13 zł 4,64 zł €10,37 €4 705 900 377 78,9%
PEPKOR 1 679 995 160 R 21,70 R 18,10 €1,20 €2 014 137 844 45,4%
GREENLIT €800 000 000
MATTRESS FIRM €1 850 000 000
Today Value €9 370 038 221
DEBT (MIL) -€9 620
Business units value €9 370
CW loan €200
Cash €0
NAV -€50 Negative NAV
Shares in issue 4 200
NAV per Share -€0,012