Australia's largest stock trading and investment forum Australia's #1 stock forum

HTA

Click for more information

0.00%

2.7¢ hutchison telecommunications (australia) limited

TPM will strip out Singapore & pay a special dividend prior to...

First 56 Last

Share
Profile

Follow
bumskins

913 Posts.

19

02/09/18

15:20

Post #: 35357846
Share
Originally posted by Sojourner ↑

Agree with you, except my back of the envelope calculations has HTA valued at around 20c (based on TPG’s share price). How did you arrive at 28c?

My back of the envelope calculations are as follows:

Enterprise value of Merged Co at $15 billion is calculated with reference to TPG share price which at the time of merger was $6.29.

TPG’s share price is now $8.64, which is 37.4% higher at the time of transaction. That translates into a current enterprise value at the moment for Merged Co of about $20.6 billion.

HTA’s share of $20.6 billion is $5.15 billion.

There is $4.8 billion of debt that will not be included in Merged Co, but HTA would only have half of that at $2.4 bn.

So, HTA’s share of Merged Co at $5.15 bn minus its $2.4 bn share of VHA debt is $2.75bn.

$2.75 bn of Merged Co divided by HTA’s $13.572bn shares gives me a bit over 20c.

Would be interested to know how other people have approached valuing this.

Expand

TPM will strip out Singapore & pay a special dividend prior to the merger, so you would have to strip out. Hard to know what TPM's SP is pricing in.
HTA Price at posting: 13.5¢ Sentiment: None Disclosure: Not Held
Upvote

0 Great analysis

Reply

Top Stories

PYC

Scientific conference spotlights PYC's work on blindness disease treatment

BTH

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

LPE

Sales growth pushes Lovisa's fortunes (and shares) upwards

MIN

MinRes's Ellison knows he screwed up – for that reason, hunt for new Chair to be sped up

HotCopper Highlights: Your most watched stocks for Week 47, 2024

DUI

Panic, paranoia, and gangland politics: HotCopper users react to Dubber's missing $26M

Week 47 Wrap: HotCopper users' most watched; Brent lifts on Putin's scary letter; RFK dents CSL

GRL

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

WC8

Pan Asia rebranding to 'clear confusion' after bagging $35M for Chile projects

SIG

Dale Gillham's weekly wrap: Sigma-Chemist Warehouse merger creates pharma powerhouse

There are more pages in this discussion • 5 more messages in this thread...

First 56 Last

Add HTA (ASX) to my watchlist

(20min delay)
Last 2.7¢		Change 0.000(0.00%)		Mkt cap ! $352.8M

Open	High	Low	Value	Volume
0.0¢	0.0¢	0.0¢	$0	0

Buyers (Bids)

No.	Vol.	Price($)
1	5128	2.6¢

Sellers (Offers)

Price($)	Vol.	No.
2.9¢	39232	1

View Market Depth

No.	Vol.	Price($)
1	80000	0.130
1	40000	0.125
2	58335	0.120
1	7826	0.115
2	60000	0.110

Price($)	Vol.	No.
0.135	30113	2
0.140	436128	7
0.145	61933	6
0.150	111885	6
0.155	68000	2

Last trade - 16.12pm 22/11/2024 (20 minute delay)

HTA (ASX) Chart

Day chart unavailable