TARGET 20p11 Sep 2017 11:29
Let me calculate each of their fair values
Data Center CX 1:
Total Area Contributing to Rental Income >>> 81,000 ft²
Annual Rental Revenue Contribution in Mill GBP >>> 1.19 Mill GBP
Percentage of annual revenue >>> 8.00%
Data Center Area >>> 45,500 ft²
Exchange Rate Per MYR = >>> £0.180849
Build Cost per Sq.Ft >>> MYR 662.00
Build Cost per Sq.Ft >>> £119.72
Build cost of Data Center >>> £5,447,353
Per share addition upon sale >>> 3.40 GBX
Data Center CX 2:
Total Area Contributing to Rental Income >>> 321,000 ft²
Annual Rental Revenue Contribution in Mill GBP >>> 4.71 Mill GBP
Percentage of annual revenue >>> 34.00%
Data Center Area >>> 157,500 ft²
Exchange Rate Per MYR = >>> £0.180849
Build Cost per Sq.Ft >>> MYR 962.00
Build Cost per Sq.Ft >>> £173.98
Build cost of Data Center >>> £27,401,336
Per share addition upon sale 17.13 GBX
Data Center CX 3:
Total Area Contributing to Rental Income >>> 3,000 ft²
Annual Rental Revenue Contribution in Mill GBP >>> 0.04 Mill GBP
Percentage of annual revenue >>> 0.31%
Data Center Area >>> 2,000 ft²
Exchange Rate Per MYR = >>> £0.180849
Build Cost per Sq.Ft >>> MYR 1,333.00
Build Cost per Sq.Ft >>> £241.07
Build cost of Data Center >>> £482,143
Per share addition upon sale 0.30 GBX
Data Center CX 5:
Total Area Contributing to Rental Income >>> 550,000 ft²
Annual Rental Revenue Contribution in Mill GBP >>> 0.04 Mill GBP
Percentage of annual revenue >>> 0.31%
Data Center Area >>> 201,000 ft²
Exchange Rate Per MYR = >>> £0.180849
Build Cost per Sq.Ft >>> MYR 1,995.00
Build Cost per Sq.Ft >>> £360.79
Build cost of Data Center >>> £72,519,545
Per share addition upon sale 45.32 GBX
When CSFG sells their Subsidiary...
Assuming it is at the COST of Build it would bring in additional revenues of...
£ 5.5 Mill or 27.4 Mill or £ 482K or £ 72.5 Mill
The per share contribution of that sale would be:
3.40 GBX or 17.13 GBX or 0.30 GBX or 45.32 GBX
So Take a Pick...