RE: Valuation Methods29 Oct 2021 11:27
@Texlax30
Good to get some calculations - always good to peruse those. May I just ask if you converted your final figure from dollars to pounds? The figure I get is somewhat lower based on your assumptions (I used 3.96B shares in issue, which I believe is correct rather than 4.2B used re any potential TO?).
550 x 15,000,000 = 8,250,000,000 (15Moz)
8,250,000,000 x 0.3 = 2,475,000,000 (30%)
2,475,000,000 ÷ 3,960,000,000 = 0.625 (total shares to give $ value)
0.625 x 0.7257 = 0.4535625 ($ to £)
Shares in issue 3.96 billion.
I also get a slightly lower $ / oz of 533 ($320/oz x 1000 / 600 - comparative AISC), but I've used 550. For info 533 gives 44p.
If 4.2B shares rather than 3.96B then 41.5p.
Of course if 20Moz add 33%, etc...