Calculating cost of Covid per share28 Nov 2021 19:15
I've been digging into the accounts to try and understand what the actual effect of the Covid shutdown has been.
At 31/12/2019 Net Debt was USD 3.5bn
At 31/12/2021 I Estimate it will be c USD 4.8bn
So a net increase of USD 1.3bn which is cGBP1 bn
With 1.3bn shares in issue, that equates to an increase in debt of 75p per share.
So looking at it at an Enterprise Value level (Equity + Debt = EV) then Debt's value of the Enterprise has increased by 75p per share at the cost of Equity.
In other words, as a rule of thumb, if you are comparing historic share prices with now, you should deduct 75p from the historic levels to get to the now price (all other things being equal, i.e. no court case and Cine firing on all cylinders.
That would suggest if the same conditions existing at 31/12/2019 existed now, then from a share price then of £2.25 we should expect a price of £1.50.
Now, obviously we are not there yet, but that gives an indication of what we will be trading at when this blows over.
As for upside, well at the end of 2019, the price had tanked from over £3 due to a poor film slate and the Cineplex takeover worrying investors about over-reach.
So if you want to believe that those conditions are possible again, then a price over £2.50 looks doable in the medium term.
I would say that if you belive Mooky that 2022 will be as good as if not better than 2019, then we should see this hit £1.50 in the second half of 2022, as long as the court case ends up a near enough score draw.