RE: NAV11 Apr 2024 10:55
Poormandreaming - here is a NAV calculation for you on Prim's holdings, with assumptions:
1. Fresho - if we take our total holdings and the last raise price, we get £1,638,003. Let's say double it as we know Fresho is continuing to grow, this gives us £3,276,006.
2. Engage, let's assume the value is the same as the last raise price, so total of £1,781,894.
3. CPH2, price has gone up but is still substantially below what we paid. At today's price this is a total of £325,000.
4. ALTE, the RTO with Verdant seems to have stalled so let's say this is just what we put in - £350,000.
5. Interpac, let's assume same as the last raise - £416,880.
6. WeShop, based on information from WeCap (formerly IamFire), from a January update, they own 15.3% of WeShop at a value of £24,600,000. So if prim owns 150k shares the value is £842,348.
This gives us a total value of current investments around £6,992,192. This almost matches our current market of £6.43m. There is still then the additional proceeds from the sale of the FMI Payapps business as well as cash holdings.