RE: Current sp13 Mar 2024 12:10
Being delusional I went and got my calculator out, but that wasn’t being deluded enough so I’ve resorted to a good old spreadsheet. I wish I could replicate it here. I was somewhat surprised by the findings. I assumed a raise of £200 million evenly split between cornerstones and investor. I looked at the future value at A1 nameplate for each investor and the resulting percentage owned and sp. For the calc I assumed an NPV of £700 million. Below current % followed by raise Sp strike points, 3.625p, 20p and £1.
LM 23.09%, 24.91%, 24.59%, 23.90%
G 17.74%, 24.66%, 23.46%, 20.83%
O 10.49%, 24.32%, 21.92%, 16.67%
New 0%, 23.83%, 19.69%, 10.64%
Rest 48.68%, 2.27%, 10.34%, 27.95%
Issued shares
269,778,906
5,515,241,379
1,269,778,906
469,778,906
Sp £2.78, 12p, 55p, £1.49
From my analysis for LM it doesn’t make much difference in this what the strike sp is. The winner is the new investor, the loser the rest. The balance is as mv01 says is 20-30p.