My calculations/predictions14 Apr 2021 17:41
According to the presentation, by the end of 2022, they are going to have a similar number of subscribers as Tidal has now. This allows us to estimate what would be our market cap if everything goes according to the presented plan. Tidal's majority stake was bought for circa $300m recently, which means that Tidal's Mcap is about $600m (£430).
Now, let's count how many warrants left to exercise. There are $20m at 3.75p kept by DC, $9m at 15p -- by JG, about $9m of N&G CLN left, and about $18m -- by record labels (expiring in mid-2022). All of them executed would result in DC - 381m, JG - 52m, N&G- 320m (assuming bad conversion rate at 2p), 130m - record labels. The current number of shares is 2560m. When all options are exercised, the total number of shares would be about 3450m shares. Now, if the MCap of the company them is £430, this gives us SP 12.5p. This does not include debts but as far as I see, all debt can be covered by money from option exercise. Your comments are welcome.