Fun with numbers19 Dec 2018 22:57
on the subject of our value, i can't resist reposting bluerill's recent excellent exercise which should provide food for thought and is certainly worth a re-read, particularly now we have visibility of sbb commencement:
'While we wait for the other 5% Suntrust shareholding in SLE to settle in Jite's Midwestern account and then the share buyback to be announced, here are a few numbers to consider when thinking about how cheap SLE shares are: Once Jite completes this non-cash transaction, his group will own 14.29% of San Leon, or roughly 71.5m shares, and will still owe SLE roughly $183m in principal ($146m) and interest (about another 1 1/2years at 17%, or appox $37m).
Now, just for fun, imagine Eroton wanted to take over San Leon outright at say, a 100% premium, or 52p. Well on paper that would 'cost' Jite around £260m, or $335m. But of course, he will already own 14.29% due to the current cashless transaction that should close soon, so that would reduce the purchase price to $287m. Ah, but we mustn't forget that buying SLE will relieve him of around another $180m in future liabilities over the next 18 months or so, bringing his net 'cost' down to just over $100m. Pretty sweet, huh? Ah, but we're not quite finished since the company he's buying now has approximately $40m of cash on its balance sheet already, with no debts.
In the end, buying all of San Leon's net assets would end up costing Jite's Eroton little more than $60m after foregone debts and cash on hand, despite paying double the prevailing market price for the shares he doesn't already own.'