American Lithium
Home > Boards > US Listed > Food - Beverages > New Age Beverages Corp. (NBEV)

Potential Acquisitions and their cost in shares?

Public Reply | Private Reply | Keep | Last ReadPost New MsgNext 10 | Previous | Next
NewJerichoMan Member Profile
 
Followed By 32
Posts 6,112
Boards Moderated 0
Alias Born 04/25/12
160x600 placeholder
4 Companies Shaping The CBD-Infused Beverage Industry GlobeNewswire Inc. - 2/21/2019 9:00:00 AM
Cannabis Beverages Coming Soon! Which of These 4 Brands Will Be on Store Shelves First? GlobeNewswire Inc. - 2/14/2019 9:00:00 AM
Initial Statement of Beneficial Ownership (3) Edgar (US Regulatory) - 2/6/2019 4:53:18 PM
Initial Statement of Beneficial Ownership (3) Edgar (US Regulatory) - 2/6/2019 4:53:18 PM
Amended Statement of Ownership (sc 13g/a) Edgar (US Regulatory) - 1/22/2019 9:24:52 AM
Direct Selling Companies Prove Attractive for CBD Market, Drawing Large Non-Endemic Cannabis Industry Partners NetworkNewsWire - 1/22/2019 8:45:00 AM
Current Report Filing (8-k) Edgar (US Regulatory) - 1/17/2019 4:46:15 PM
Four Stocks Set to Take Advantage of Hemp and Edibles Legalization GlobeNewswire Inc. - 1/11/2019 3:03:10 PM
Current Report Filing (8-k) Edgar (US Regulatory) - 12/27/2018 8:02:24 AM
Notice to Disregard - Cannagreed GlobeNewswire Inc. - 12/18/2018 11:43:53 AM
Breaking News: Passage of 2018 Farm Bill Could Lead to a Flurry of M&A Activity in CBD Sector With Established Players GlobeNewswire Inc. - 12/17/2018 11:10:33 AM
Current Report Filing (8-k) Edgar (US Regulatory) - 12/3/2018 6:25:45 AM
New Age Beverages Announces Merger With Morinda, Inc., Creating A Combined Company With $300 Million In Revenue And $20 Milli... PR Newswire (US) - 12/3/2018 6:00:00 AM
Quarterly Report (10-q) Edgar (US Regulatory) - 11/14/2018 5:22:04 PM
Current Report Filing (8-k) Edgar (US Regulatory) - 11/14/2018 5:22:03 PM
Sichenzia Ross Ference LLP Represents New Age Beverages in $52 Million Public Offering GlobeNewswire Inc. - 11/14/2018 1:06:44 PM
Prospectus Filed Pursuant to Rule 424(b)(5) (424b5) Edgar (US Regulatory) - 11/13/2018 6:10:38 AM
Current Report Filing (8-k) Edgar (US Regulatory) - 11/13/2018 6:10:38 AM
Registration of Additional Securities (up to 20%) (s-3mef) Edgar (US Regulatory) - 11/9/2018 6:33:55 AM
Prospectus Filed Pursuant to Rule 424(b)(5) (424b5) Edgar (US Regulatory) - 11/9/2018 6:18:52 AM
Prospectus Filed Pursuant to Rule 424(b)(5) (424b5) Edgar (US Regulatory) - 11/8/2018 5:29:24 PM
Statement of Changes in Beneficial Ownership (4) Edgar (US Regulatory) - 10/30/2018 5:06:46 PM
Current Report Filing (8-k) Edgar (US Regulatory) - 10/24/2018 7:14:20 AM
Additional Proxy Soliciting Materials (definitive) (defa14a) Edgar (US Regulatory) - 10/19/2018 4:18:38 PM
Current Report Filing (8-k) Edgar (US Regulatory) - 10/19/2018 4:18:02 PM
NewJerichoMan   Wednesday, 03/15/17 01:10:50 PM
Re: NewJerichoMan post# 2197
Post # of 8204 
Potential Acquisitions and their cost in shares?

Looks like Marley is losing $3M per year, they owe us $1M, but we'll get their $10.5M income stream for 3M shares ($4.25 x 3M = $12.75M). Looks like the synergies will add $5M to the top line and subtract $5M from the bottom line, equating to EBITDA of $2.5M.

Enhanced Recovery will cost us 1M shares.

Pedia Ade will cost us a combination of $800K and 300K shares (300K * $4.25 = $1.275M)

Mystery coffee company with $84M in revenues will cost us 8.3M shares ($35.3M). 100% equity payoff means those guys would be 100% on-board like the LeBon boys and the rest of management. I like this. Might be time to research coffee companies.

Category named "Natural Non-Carbs". Makes me think it is either a food snack or one of those "drinkable veggies" products. They would cost us $60M + 2M shares and we'd get a $60M income stream.

All told, these 5 potential acquisitions would cost us 20M shares and ~$60M. We'd gain an estimated $44.6M in EBITDA in Year-1. Hit that with a 10 cap and it equates to $446M in market cap (versus ~$125M right now).



Public Reply | Private Reply | Keep | Last ReadPost New MsgNext 10 | Previous | Next
Follow Board Follow Board Keyboard Shortcuts Report TOS Violation
X
Current Price
Change
Volume
Detailed Quote - Discussion Board
Intraday Chart
+/- to Watchlist