RE: Divi27 Apr 2019 22:55
Milothe3rd, Fred, GK, Eureka, I had also speculated on the possible dilution before in posts.
I believe that the worst case scenario could be
1) all the additional requirement $0.6b would be in equity (say at a placement/open offer price 21p or 27c); and
2) $0.7b (out of the £3b debt) would be in CB (say at a conversion price 26p or 34c).
0.6/0.27 = 2.22b shares
0.7/0.34 = 2.06b shares
We have 4.8b shares at this moment, plus stage 1 convertible about 1.2b to come,
these may end up with 4.8 + 1.2 + 2.22 + 2.06 = 10.28b shares if all convertibles converted.
Due to the great construction and TorP progresses made in past few years and due to stage 2 funding should result in a completed 10mtpa mine, I have set the placement price and conversion price slightly higher than those set in stage 1 (which were 20p and 25b respectively).
The new shares could be much less than 4.28b, in case not all the additional money will be in equity, e.g., part of them raised using other options, such as strategy partners or CB at a conversion price higher than 21p; or the conversion price of the $0.7b high yield bonds at a price higher than 26p; or there would be less than 0.7b high yield bonds from the capital market would be convertible.
The new shares could also be more than 4.28b (or the total shares could be more than 10.28b), in case the placement price or conversion price set at a level lower than the above mentioned ones.
The above analysis is largely in consistent with Milothe3rd's conclusion. If the new shares are less than 4.28b (Milo speculated), the deal would be considered as a fair one. If the new shares are less than 2b, it would be a great deal (as GK speculated). If the total shares are around 11b, then the existing shareholders will still be profitable, although not at a level or not at fast as most here had expected. If the total shares are much more than 12b, then the share price may suffer a big dilution impact, at least in short term (as casa speculated).