RE: Has29 Dec 2022 11:20
Current issued share capital is 2,476,051,501. For sake of round numbers and some cash payments on merger instead of shares lets go with 524m shares to be issued post merger and 26m shares paid in cash at 16p.
That gives us 3bln shares in issue (options lapse or get added so lets them out of it). Then take the circa 5% CGP SOLG shares (diluted) and let's say they go into treasury. So that's 2.85bln which is what I was indicating.
Market rated SOLG at almost £900m not long ago, so lets us that as a top benchmark. Take 15% of that equates to £135m, add in 5% shares worth around £30m, and that's close to £165m in 'merger' worth. If the idea is that CGP will hold approx 20% of post merged SOLG company, then take the £900m I mentioned above and x 20% = £180m.
Throw in the 10% premium for the consolidated 100% ENSA interest rather than fragmented, add in the $85m cash raised and bingo, you are not that much shy of £1bln which is around 33p a share diluted.
So that's the bulk of it... what was once 42p levels (the high) is no 33p. So I think it's fair to say that if at 42p the market was expecting a double on fair value (84p) then the same double on fair value now would be 66p.
All in all... not ideal. But I think Maxit are capable of getting a high 30's bid tabled which at end of the day is a starting gun for BHP and others to counter. If they don't... then it goes for 33p. Majority of NCM, Norges and BHP will be in profit based on 33p but not much gained. Hence I think most would want at least 50% premium to that especially considering inflation of late.