Pricing exercise6 Jun 2012 23:01
Net debt (post de-peers & Norway) circa €150 million? *
Forecast EBITDA (Given) minimum of €85 million. *
DA (guessing €30 million). *
I of €10-15 million (inferred) *
T of 30% Assumed *
Dividend cover of 3 (given) *
Using 121 million shares suggests next year dividend likely to be 6.5p *
*** Dividend Valuation Model ***
Price = Dividend x (100% + dividend growth rate %) / (time rate of 5% + dividend growth rate %) *
*** Possible dividend growth rates (IMO) ***
per year 0%, negative 2.5%, negative 5% negative 10% or negative 15%. *
*** Model values (for the share price) ***
28p, 39p, 62p, 85p £1.30 *
*** Comment ***
Bugr -- I think I may have paid too much!!!