RE: Cineworld and Current LTH22 Aug 2022 13:10
FunInvestor, utilising your belief that the company sp should returning to something akin to the pre Regal acquisition figure were a massive debt for equity bailout be achieved I think there may be something wrong in your calculated projections.
Prior to the Regal acquisition there were circa 274 million shares, at an sp that was circa £6.55, giving a market cap of circa £1.8 billion.
Utilising your projected 10% existing shareholder holding with 90% being then held by those new shareholders involved in the debt for equities swap, that would then equate to circa 13.73 billion shares then existing (1.373 billion existing shares + 12.357 billion new shares issued in the debt for equity swap).
Given the pre Regal acquisition market cap of circa £1.8 billion, even we’re the company return to that pre market capitalisation then the sp would then only be circa £0.13 per share.
One could argue that the level of dilution that you utilised is conservative, or that the market capital you have utilised post dilution is potentially excessive (given that the dynamics have changed since then, i.e. less bums on seats = less profitability), but I just utilised the supposition that you put forward (900% dilution, and a return to pre Regal acquisition market cap) to conduct a check on your incremental sp projection for post debt for equity dilution.
Mind you, my calculations on how to arrive at a pre Regal acquisition market capitalisation, and post your proposed level of debt for equity dilution market capitalisation, may be incorrect, so as always I positively promote others conduct their own calculations, and not accept that mine are correct in this instance.