Fannie Mae-No Politics (FNMA)

[capitalismforever]

$12 pps @ $82.49b recap, assuming warrants will be excercised and a 14 PE is the valuation multiple.

Here's the math:

$12.31b Earnings * 14PE = $172.34b Market Cap
$12 pps * 5.893b sh. out. = $70.716b
($172.34b - $70.71b) - $19.13b = $82.49 Recap
$82.49b / $12 pps = 6.874b additional shares required
6.874b additional shares + 5.893b current shares = 12.767b total shares required

$172.43b - $19.13b Jr. Pfd = $153.30b Market Cap attributable to commons
$153.30b / 12.767b total shares = $12 pps attributable to commons.
Add back $19.13b for Jr. Pfd's and you arrive at total Market Cap of $172.34 for the entire business.