RE: Petroteq11 Aug 2018 15:26
cont/...(number of shares have increased but company has received cash/creditor write off in return)
Sum-of-the-parts valuation
Our sum-of-the-parts (SOTP) analysis thus derives a valuation of US$413.52 million. On a per share basis, this equates to US$5.63 (CAD $7.21) for the current number of shares in issue (56,44,257) and US$4.46 (CAD $5.71) on a fully diluted basis (62,660,383) which has been selected as our current target price.
We believe that this valuation is conservative for a number of reasons that have been mentioned in this section. In addition, we have not included any valuation for Petroteq’s substantial holding in Accord GR Energy where production commenced in 2017 at the heavy oil Wardlaw field. The number of shares on a fully diluted basis has also been determined in a conservative manner by taking into account the shares and warrants that may arise from the conversion of the US$508,000 convertible secured loan note, which is due to expire on 31st October 2018: and also, the US$1,650,897 unsecured convertible debenture.
______________________________
So current share price = Can$1.80 v target Can$7.21