RE: Issue of shares to DG shareholders25 May 2025 14:40
Afternoon Driftking,
As I have said, I’m by no means a professional on this assessment, self taught etc, so if there’s anything fundamentally incorrect, I’m hoping to learn from it, and apologies beforehand. I’ve only been invested in one takeover/merger, that being, in my opinion at least, a poorer company (Barratt) taking over a far superior one (Redrow).
I’ve revisited the figures since, with a bit more time spent and, again, if there’s any inaccuracies, apologies. Links at the bottom. Have net assets now of 2.48b for DLG. Taken from AJ Bells share mag (under fundamentals) and checked against Morningstar & Fidelity.
Quick search on investigate, DLG shares come in at 1.322b. Aviva have agreed to pay £1.297 per share.
My calcs come in @ £1.714 billion.
5p per share dividend, £66.1 million.
That’s a cost In monetary terms of £1.78b.
0.2867 Aviva shares to DLG holders.
379m additional Aviva shares to be issued. If correct that will give us 3.039b shares in issue once completion occurs (sure it’ll get there in the end). 1.322b X 0.2867.
Aviva MCap. 16.25b
DLG net assets. 2.48b
Less cash cost 1.78b
Aviva new MCap. 16.95b / (SII) 3.039b = £5.57.
While I agree with theTrotsky’s post, re the goodwill being dumped in the intangible assets bracket etc, I was after a ‘real’ asset value that DLG can bring to Aviva, when trying to answer Warthogs question.
Then theres all the savings brought in from cross referencing, job losses (1600-2300?) etc. As I say, hoping to expand my knowledge of these things. Please be kind…
https://www.investegate.co.uk/announcement/rns/direct-line-insurance-group--dlg/total-voting-rights/7089913
https://www.sharesmagazine.co.uk/shares/share/DLG/fundamentals