RE: Bargain for someone16 Aug 2019 15:34
ok, once again the data with actual MC:
Post tax NPV of Sonora $800m x 77.5% (current BCN ownership) = $620m
Post tax NPV of Zinnwald €270m x 50% (current ownership) = €130m = $144,18m
-----------------------------------------------------------------------
+ Cash and cash equivalents (Feb.19)=$20,47m
+£14.4m for 30% of BCN = $17,5m
+£7,56m for 22.5% Sonora=$9,16m
-----------------------------------------------------------------------
SUMMARY:
Total post tax NPV to BCN shareholders = $766,8m
Mkt cap (+30% Ganfeng shares already taken into account) = $68,9m
Cash and cash equivalents = $47,13m (- costs for 2019)
-----------------------------------------------------------------------