Mr Cooper Group Inc (COOP)

[Evintos]

Rough numbers after dilution using NSM shareholder equity + deferred tax asset WMIH NOL at 21% + transaction debt - we're looking at roughly $1.188 PPS with an annual EPS (based off 2016 financials) of +$0.12 EPS

This is based off Fortress getting 50/50 shares/cash and non-Fortress NSM shareholders electing to receive 100% shares in addition to Series B dilution + current outstanding shares.

(1.771 Billion outstanding shares post dilution and share issuance)

Someone should double check my numbers.

At those numbers 1 share of NSM is worth roughly $15.18 post WMIH merger + dilution.

Note: Doesn't factor in growth, expansion, other mergers/acquisitions, etc.
Also note - based off 2016 financials. NSM 2017 annual financial results not released yet.