Sunday, October 16, 2016 6:33:36 AM
Assumptions:
- Federal NOL = $250m
- State NOL = $280m
- Discount rate = 10% (for NPV analysis)
- R & D credit = $4.1m (no discount rate applied)
- Federal Tax rates of 15%, 25% & 35%
- NOL's are spread out equally over 3,5,10 & 20 years.
- State tax rate = 3%
- O/S = 23.1m
Tax asset value (15% federal rate)
Day one = $50m equates to a share price of $2.16
3 years = $42.15m equates to a share price $1.82
5 years = $38.9m equates to a share price of $1.68
10 years = $32.3m equates to a share price of $1.40.
20 years = $23.64m equates to a share price of $1.02
Tax asset value (25% federal rate)
Day one = $75m equates to a share price of $3.25
3 years = $62.87m equates to a share price $2.72
5 years = $57.86m equates to a share price of $2.50
10 years = $47.66m equates to a share price of $2.06
20 years = $34.28m equates to a share price of $1.48
Tax asset value (35% federal rate)
Day one = $100m equates to a share price of $4.33
3 years = $83.6m equates to a share price $3.62
5 years = $76.8m equates to a share price of $3.32
10 years = $63.03m equates to a share price of $2.73.
20 years = $44.92m equates to a share price of $1.94
Further assumptions are that the company being acquired has a value equal to the purchase price and that the investors are taking equity positions instead of debt positions. Also, this doesn't take any reinvestment of capital into account which would presumably increase the return.
It appears that $1.02 is the worst case and $4.33 the best case but several factors can cause those numbers to change such as paying a premium for the company which is, in effect, a self-imposed devaluing of their NOL's. Other things that could affect the valuation are the discount rate, NOL amounts (should be slightly higher since they continue through the closing).
Recent PX News
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 09/23/2024 04:25:23 PM
- P10 Hosts Investor Day • GlobeNewswire Inc. • 09/19/2024 11:30:31 AM
- Form 8-K - Current report • Edgar (US Regulatory) • 09/19/2024 11:03:45 AM
- Form 8-K - Current report • Edgar (US Regulatory) • 09/17/2024 12:06:36 PM
- P10 Announces Agreement to Acquire Qualitas Funds, a Leading European Lower-Middle Market Alternative Investment Solutions Provider • GlobeNewswire Inc. • 09/17/2024 12:00:48 PM
- Form 424B3 - Prospectus [Rule 424(b)(3)] • Edgar (US Regulatory) • 08/09/2024 12:02:21 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 08/09/2024 12:00:17 PM
- P10 Reports Second Quarter 2024 Earnings Results • GlobeNewswire Inc. • 08/08/2024 08:05:25 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 08/05/2024 12:33:02 PM
- P10 Expands Credit Agreement to $500 Million • GlobeNewswire Inc. • 08/05/2024 12:30:23 PM
- Form EFFECT - Notice of Effectiveness • Edgar (US Regulatory) • 08/02/2024 04:15:14 AM
- P10 Names Sarita Narson Jairath as EVP and Global Head of Client Solutions • GlobeNewswire Inc. • 07/31/2024 08:15:50 PM
- P10 to Host Investor Day on September 19, 2024 • GlobeNewswire Inc. • 07/23/2024 08:15:00 PM
- Form S-1/A - General form for registration of securities under the Securities Act of 1933: [Amend] • Edgar (US Regulatory) • 07/19/2024 08:16:43 PM
- Form POS AM - Post-Effective amendments for registration statement • Edgar (US Regulatory) • 07/19/2024 08:10:55 PM
- Form POS AM - Post-Effective amendments for registration statement • Edgar (US Regulatory) • 07/19/2024 08:05:26 PM
- P10 Schedules Second Quarter 2024 Earnings Release for Thursday, August 8, 2024 • GlobeNewswire Inc. • 07/18/2024 12:30:33 PM
- Form S-8 - Securities to be offered to employees in employee benefit plans • Edgar (US Regulatory) • 07/12/2024 09:31:34 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 07/10/2024 10:37:57 PM
- Hark Capital Closes on $645 Million in Capital Commitments for Fund IV • GlobeNewswire Inc. • 07/09/2024 12:30:00 PM
- RCP Advisors Announces Launch of New Website and Brand • GlobeNewswire Inc. • 07/01/2024 12:30:45 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 06/19/2024 12:49:58 AM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 06/19/2024 12:48:40 AM
VHAI - Vocodia Partners with Leading Political Super PACs to Revolutionize Fundraising Efforts • VHAI • Sep 19, 2024 11:48 AM
Dear Cashmere Group Holding Co. AKA Swifty Global Signs Binding Letter of Intent to be Acquired by Signing Day Sports • DRCR • Sep 19, 2024 10:26 AM
HealthLynked Launches Virtual Urgent Care Through Partnership with Lyric Health. • HLYK • Sep 19, 2024 8:00 AM
Element79 Gold Corp. Appoints Kevin Arias as Advisor to the Board of Directors, Strengthening Strategic Leadership • ELMGF • Sep 18, 2024 10:29 AM
Mawson Finland Limited Further Expands the Known Mineralized Zones at Rajapalot: Palokas step-out drills 7 metres @ 9.1 g/t gold & 706 ppm cobalt • MFL • Sep 17, 2024 9:02 AM
PickleJar Announces Integration With OptCulture to Deliver Holistic Fan Experiences at Venue Point of Sale • PKLE • Sep 17, 2024 8:00 AM