RE: Realistic price9 Jan 2025 16:17
Step-by-Step Breakdown:
iR Valuation and Fund Stake:
iR's new valuation: US$12.25 billion.
SVV1 (Sure Valley Ventures Fund 1) holds a stake in iR, acquired through the Landvault transaction. At the time of acquisition, Landvault's stake in iR was 7%.
Thus, SVV1's stake in iR is worth:
7\% \times 12.25 \, \text{billion} = 0.8575 \, \text{billion USD (US$857.5 million)}.
Mindflair's Stake in SVV1:
Mindflair holds a 13% direct stake in SVV1.
Mindflair also holds an indirect 6.1% stake in SVV1 via its 25.9% holding in Sure Ventures plc.
Combining these, Mindflair's effective total stake in SVV1 is:
13
%
+
(
6.1
%
)
=
19.1
%
.
13%+(6.1%)=19.1%.
Value to Mindflair: Using the valuation of SVV1's iR holdings (US$857.5 million):
19.1\% \times 857.5 \, \text{million} = 163.78 \, \text{million USD (US$163.78 million)}.
Currency Conversion (Assuming a GBP/USD exchange rate of ~1.25):
163.78
million USD
÷
1.25
=
131.02
million GBP
.
163.78million USD÷1.25=131.02million GBP.
Estimated Worth to Mindflair:
The increase in iR's valuation translates to approximately £131 million in value to Mindflair through its direct and indirect stakes.
This represents a substantial uplift compared to its existing NAV of £7.488 million as of the last half-year report (30 June 2024), showcasing the material impact this valuation boost could have on the company's balance sheet.