Break-up Values18 Nov 2024 16:04
Ok, bear with me on this. If you split Zeusâ new FY24 EPS of 22.7c between OP and OM, splitting everything - Opex, Amortization, Tax etc - on the basis of their respective gross profits from 2023 (prob v similar for â24) then you get OP 7.1c per share and OM 15.6. Very simplistic but itâs a start.
Now sell OP for, perhaps, 10x EPS. Thatâs much higher than the current valuation but equal to peers on an EV/EBITDA basis and much less on PE. It could be justified on the basis of a clean split, a perfectly understood business etc etc. Thatâd be 71c per share or $182m in total. Again, thatâs on the basis of OP carrying its share of net debt, amortization etc.
That leaves TIG as an OM company with net cash of about $115m, no interest charges (assuming debt is paid off) and therefore improved EPS close to 20c ps. Even on a low multiple of say 8 (again reflecting a clean proposition but going through some reshaping) that leads to an sp of about 160p when allowing for the cash. PE would be 8, EV/EBITDA 2.9, EV/Sales 0.4. All low compared to peers.
Alright, I know itâs just playing with figures but this is how I could see it playing out.