RE: 8.3 upped stake5 Apr 2026 16:14
Kendall - your numbers are riddled with gross mistakes. Read sell side reports if you can’t follow our maths:
1. Slb is based on rental coverage. Latter is based on ebitdar, you have to add back rental expenses. Your calcs are wrong.
2. After an Slb you have to add back the capex, you failed to do that again.
3. The yield is wrong as well, should be 6%.
4. You wouldn’t SLB the entire freehold, only 600-700m given the rental coverage.
Hence, PE can max pay 265ish for min rental coverage an maintain a positive FCF to spend on maintenance capex.