Rogue Baron Share X change deciphered25 Oct 2020 23:17
I have been through RNS 02-Jul-20 to work out reasonable NAV et al following Share X Change with Human Brands
(1) GUN hold CLN=£498,575 @12% due 31-Mar-2021 convertible on demand assuming Rogue Baron value=£1,616,304
(2) Human Brands holds 36,247,500 shares @SP=7.8p so NAV of £2,827,305 for 100% of RB
If GUN converts CLN to RB shares = (£1,616,304) / (36,247,500) = 4.46p/share or 11,178,811 new shares.
Rogue Baron TOTAL shares is now = (36,247,500) +(11,178,811) = 47,426,311 so GUN = 23.6% of enlarged shares pre-IPO
If RB NAV = £2,827,305 from HB share X Change then 23.6% = £667.2k pre-IPO
Note 1: assumes GUN CLN does not increase valuation and excludes 12% interest or HB 3% IPO fee so very conservative.
Note 2: GUN conversion rate into shares is at a 43% discount to HB NAV so nicely geared
AIMHO APR