what is the Bass deal really worth27 Jul 2016 13:46
hi all, ive only been following Stratmin for a few days on the back of some twitter recommendation and the upside from the Bass deal vs current mcap.
A lot of guys talk about the deal being worth 5.5-6p net to STGR but after going thru the details, I can only see the deal being worth about 3p.
he is why:
The face value of the deal is 15.5mln AUD which at current bass and fx levels is worth 5.4p/share.
However:
Out of 15.5mln AUD, 5mln is the 2.5% royalty cap. It looks like Bass will produce about 6,000 to 12,000 tonne per year. this will generate sales of $4mln to $8mln per year. 2.5% royalty on that is worth only 100k-200k USD to STGR per year. At current graphite prices, it will take decades to actually accumulate 5mln AUD worth of royalty.
So I find the 5mln royalty bit of the 15.5mln offer very misleading.
So we are left with 10.5mln AUD worth of cash and Bass shares:
out of the first 1.5mln AUD cash payment, the CEO has mentioned that there will be 300k £ left for STGR once we settle our liabilities.
After that, we are left with 75mln shares of BASS which at current prices is worth £620k. I think there might be some upside there. so hopefully those 75mln share will be worth more than that.
After that we get 3mln + 5mln AUD worth of shares, will be calculated with the WAP of the prices at futures dates.
This will happen after a few quarters of production. not imminent.
so all in all, STGR ends up with:
£300k of net cash (AUD 1.5mln cash - liabilities settlement).
£620k worth of BAss shares (75mln shares).
£4,563,000 worth of Bass shares once they achieve production targets.
= £5.5mln.
but that's not all, the CEO mentioned in the past they plan to convert 300k£ worth of directors loans etc into shares. So assuming they convert their loans at 2.5p (could be higher/better), that's an extra 12mln shares to add to the sharecount. 163mln becomes 175mln. (tbh better they convert their loan into shares @2.5p rather than cash).
£5.5mln divided by 175mln = 3.15p/share.
im not even counting the fact that the firm would have spent over £500k of admin costs by the time the production target payments hit the bank (3+5mln).
So all in all, I think this deal is really worth about 3p/share.
Considering the poor liquidity of this share, I think its only worth buying STGR at or below 1.5p. (I annoyingly missed those opportunities earlier this am and yday !!).