Calculations19 Jan 2022 16:57
I have been doing a bit of working out on how much our shares will be worth if we get a certain amount offered for the additional 5% of Havieron.
The price is only based on valuing Havieron and does not take into account, cash in the bank or any value put on our other properties.
I am also assuming that we will have to pay 50 million back to Newcrest and whilst that loan was in dollars, for ease of calculations I have assumed it is pound sterling. ( with 8%interest etc to be paid, accounted for in this sum)
I have calculated the value based on the current shares in issue and also taking into account options and the amount due to Pacific trends.
Shares now - 4,046,547,171. Shares after options etc. - 4,295,077,171.
amount received for 5%. Less repayment of loan Add 25% retained. Price per share now. Price per share after options.
100 million. 50 million. 550 million. 13.59p. 12.81p.
150 million. 100 million. 850 million. 21.00p. 19.8p.
200 million. 150 million. 1150 million. 28.42p. 26.77p.
250 million. 200 million. 1450 million. 35.83p. 33.76p.
300 million. 250 million. 1750 million. 43.25p. 40.74p.
350 million. 300 million. 2050 million. 50.66p. 47.73p.
400 million. 350 million. 2350 million. 58.07p. 54.71p.
450 million. 400 million. 2650 million. 65.49p. 61.7p.
500 million. 450 million. 2950 million. 72.90p. 68.68p.
I just hope it formats correctly. Good luck all holders.