Deal Structure11 Nov 2025 14:31
Based on a fundraise at 5p per share for the £7m and then the share issuing for CP and all of the options etc I make the total shares in issue after this deal approx. 455.4m shares. What is the £7m going to be used for, part of the transaction cost of buying these assets and/or is it drill money?
🧮 Step 1: Key share counts
Stage Total Shares in Issue Share Price (£) Implied Market Cap (£)
Pre-fundraise 127,593,987 0.05 £6,379,699
Post-fundraise 267,593,987 0.05 £13,379,699
Post-Acquisition 356,791,983 0.05 £17,839,599
Fully diluted (if all convertibles + CTP notes convert) 455,493,347 0.05 £22,774,667
💡 Notes:
£7m fundraise:
The company raises £7 million by issuing 140,000,000 shares at £0.05. (maybe higher SP and therefore lower shares issued)
So its post-money valuation = £13.38 million, which matches £6.38m (pre) + £7m (new cash).
After CTP Acquisition issue:
The new total shares (356,791,983) at £0.05 each imply a post-Acquisition market capitalisation of £17.84 million.
CTP’s 25% stake is worth: 0.25×£17,839,599=£4,459,900 (cost of buying the three companies plus some cash maybe?)
On a fully diluted basis:
If all 74,026,023 Convertible Securities and CTP’s 24,675,341 Convertible Notes are exercised, the fully diluted valuation = £22.77 million, with CTP still owning 25% (worth ~£5.69 million at £0.05 per share).
✅ Summary Table (inc. CTP’s value)
Stage Total Shares Implied Market Cap (£) CTP Shares CTP % CTP Value (£)
Pre-fundraise 127,593,987 6,379,699 0 0% –
Post-fundraise 267,593,987 13,379,699 0 0% –
Post-Acquisition 356,791,983 17,839,599 89,197,996 25% 4,459,900
Fully diluted 455,493,347 22,774,667 113,873,337 25% 5,693,667
Based on an issue price of £0.05 per Ordinary Share, the Company’s market capitalisation immediately following completion of the Acquisition is expected to be approximately £17.84 million, with CTP’s 25% holding representing a value of approximately £4.46 million. On a fully diluted basis (assuming conversion of all Convertible Securities and CTP Convertible Notes), the fully diluted market capitalisation would be approximately £22.77 million, with CTP maintaining a 25% interest valued at approximately £5.69 million.
I look forward to reading more in the Prospectus but overall I'm positive given the other players involved and that CP will have a board member and 25% of the business going forward. DYOR