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 6,117
Boards Moderated 0
Alias Born 04/25/12
160x600 placeholder
Current Report Filing (8-k) Edgar (US Regulatory) - 5/16/2019 4:30:57 PM
Quarterly Report (10-q) Edgar (US Regulatory) - 5/9/2019 7:13:16 AM
Current Report Filing (8-k) Edgar (US Regulatory) - 5/9/2019 7:06:51 AM
Statement of Changes in Beneficial Ownership (4) Edgar (US Regulatory) - 5/6/2019 7:44:49 PM
Next Stage Cannabis Stocks in the Spotlight NetworkNewsWire - 5/1/2019 8:45:00 AM
Prospectus Filed Pursuant to Rule 424(b)(5) (424b5) Edgar (US Regulatory) - 4/30/2019 5:48:08 PM
Current Report Filing (8-k) Edgar (US Regulatory) - 4/30/2019 5:48:02 PM
Why North America Continues to be Largest Cannabis - CBD Infused Beverage Market InvestorsHub NewsWire - 4/30/2019 1:55:25 PM
Betting on Beverages- More Cannabis Companies Focused on Plant Infused Beverage Products Following Walmart Deal InvestorsHub NewsWire - 4/24/2019 7:00:00 AM
Notice of Effectiveness (effect) Edgar (US Regulatory) - 4/22/2019 6:02:17 AM
Proxy Statement (definitive) (def 14a) Edgar (US Regulatory) - 4/16/2019 5:10:55 PM
Current Report Filing (8-k) Edgar (US Regulatory) - 4/11/2019 5:14:50 PM
Report: Developing Opportunities within First Industrial Realty Trust, TFS Financial, New Age Beverage, Curtiss-Wright, Forti... GlobeNewswire Inc. - 4/11/2019 9:10:00 AM
Cannabis Retail Giants: 5 Companies Making Big Moves GlobeNewswire Inc. - 4/11/2019 8:30:00 AM
Securities Registration Statement (simplified Form) (s-3) Edgar (US Regulatory) - 4/5/2019 5:28:31 PM
Proxy Statement - Notice of Shareholders Meeting (preliminary) (pre 14a) Edgar (US Regulatory) - 4/5/2019 5:24:39 PM
Current Report Filing (8-k) Edgar (US Regulatory) - 4/2/2019 8:19:43 AM
Annual Report (10-k) Edgar (US Regulatory) - 4/1/2019 4:12:57 PM
5 Companies Prepared to Dominate U.S. Hemp-infused Beverages GlobeNewswire Inc. - 4/1/2019 8:30:00 AM
Current Report Filing (8-k) Edgar (US Regulatory) - 3/29/2019 7:20:55 AM
Current Report Filing (8-k) Edgar (US Regulatory) - 3/19/2019 8:12:52 AM
Drink Companies Prepare for the Coming of CBD Beverages NetworkNewsWire - 3/18/2019 8:45:00 AM
Statement of Changes in Beneficial Ownership (4) Edgar (US Regulatory) - 3/14/2019 7:52:01 PM
Initial Statement of Beneficial Ownership (3) Edgar (US Regulatory) - 3/5/2019 5:09:18 PM
Updated Commentary: New Report Values the US Cannabis Drinks Market at $1.4 Billion by 2024 GlobeNewswire Inc. - 3/5/2019 9:00:00 AM
NewJerichoMan   Wednesday, 03/15/17 01:10:50 PM
Re: NewJerichoMan post# 2197
Post # of 9012 
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