RE: SP12 May 2021 10:27
Slift, I think you got your maths wrong, on the basis that you valued existing shares at existing prices, which they won't be when the transaction happens. If you had a company worth 100p now than then diluted by 95% at 1p then all the shares are worth 1p basically and trading resumes from there. The existing 5% don't stay worth 100p.
So instead of your:
1992m shares x 0.8p = £15m
new "proposed" 37850m shares x 0.1p = £35.35m ($50m)
Total 39840m shares (for when the shares come into the market, i.e. dilution happens) = 0.126p/share
It should be:
$50m for 95% of the fully diluted equity which means 100% of the pot is $52.632m or £37.24m (at current exchange rate).
So with 1,991,871,556 shares in issue currently. That means 39,837,431,120 following dilution.
Which means the share price equivalent is £37.24m/39,837,431,120 = 0.09348pence per share.
Or in round numbers, 2bn shares before, 40bn after. That 40bn are worth £37.24m at the transaction price. So the shares are worth the 0.0935p based on that. They might rise like a phoenix from the ashes from that price.....or not....but that's the baseline in this transaction.