RE: Looks like18 Sep 2020 00:11
Easier in a spreadsheet but here goes:
Mcap shares in issue Risked NAV NAV ratio £ priced unpriced Discount to NAV
Deltic 18,980,526 1,405,964,855 0.076 34.64% 106,853,329 0.0135 0.0625 82.24%
IOG 67,200,000 480,000,000 0.42 65.36% 201,600,000 0.14 0.28 66.67%
========= ==========
Total 86,180,526 308,453,329
Combined
Mcap shares in issue Risked NAV NAV ratio £ priced unpriced Discount to Nav
Del 35,623,000 254,450,000 0.42 34.64% 106,853,329 0.14 0.28 66.66%
IOG 67,200,000 480,000,000 0.42 65.36% 201,600,000 0.14 0.28 66.67%
=========== =========== ===========
Total 102,823,000 734,450,000 308,453,329
premium £16,642,474 = 2 x current Mcap or equivalent to 0.025337049p per share
Conversion 5.525505423 shares per IOG
The problem Deltic has is whatever people think the NAV is of the asset your current shareprice and mcap is more heavily discounted at the moment. The new combined entity MCAP will inflate the value - if the market does not believe the price then IOG price could fall back post issue a bit. Above 2.5p you get more than your share of the risked NAV! If you think the risked NAV is too low you need to justify why its so low and convince IOG it should be higher. The current heavy discount and risked NAV must be where they are for a reason. I personally think we should be higher so it cuts both ways.
Example
shares value premium
Del 100,000 £1,350
IOG 18,098 £2,534 £1,184 +87.68% to current share price