$UNSS/Entrex Monster Merger.. Let's look at UNS
Post# of 22
(Total Views: 368)
Posted On: 12/04/2019 9:18:20 AM
$UNSS/Entrex Monster Merger..
Let's look at UNSS Share Details:
Par Value: $0.01 (per 10/22 8K; trading for 1/2 par value)
OS as of 4/14: 600m
OS as of 11/1: 600m (unchanged)
Insiders own 46% of the common shares
There are no Preferred shares, merger taking place in commons (Huge)
Assets (A/R): $23 million
Liabilities: $19,000 (one loan for $25,000 only drawn on once since 2016)
NO TOXIC CONVERTIBLES
Traded at $0.18 6 months ago, almost same share structure
A little more on Entrex:
- Merger is Defintive Agreement (done), not a LOI
-Watkins PR just added to the BOD of UNSS:
http://entrex.net/Entrex%20downloads/11-2019%...0Board.pdf
2 sites list revenues from $26-$32 million:
https://www.owler.com/company/entrex
https://www.zoominfo.com/c/entrex-inc/23874192
Company Management Team (look at their backgrounds):
http://entrex.net/leadership.html
Valuing the new entity:
Quote:
Entrex shareholders will receive 20% of the joint ventures revenues up to $31,000,000 distributed on a monthly basis and will own 40% of the equity of the entity. Universal will invest $4,000,000 in cash for 40% of the joint venture founding equity. Stephen H. Watkins, CEO of Entrex, is expected to join the UNSS Board of Directors. Universal also has a minimum buy-out option which allows it to purchase all remaining equity holders shares based on a minimum of 11.6 times a minimum trailing twelve-month EBITDA of $15,000,000 - resulting in a minimum enterprise value of $174,000,000. This valuation is expected to be 15% below market comparables providing Universal an estimated $30,000,000 in additional market valuation when and if the option is exercised.
The planned enterprise value is to be $174m, which is even a better gauge than just straight up market cap because it includes in its calculation the market capitalization of the company but also short-term and long-term debt as well as any cash on the company's balance sheet.
All estimates I am coming up with would/should value this at ~$0.05 minimum for starters. When you calculate Entrex shareholders are getting 80-90% new commons (again no preferreds, they are getting commons) that would value this at $0.0055 at about $6 million. Also how many times do you see a merger where the original shareholders are getting ~50% of the incoming company, usually it's 5-10%. Positive as well as commons are 46% held by insiders and the new shares will most likely be restricted for a while.
One time sales at the new SS would place this at $0.03, add in the new companies enterprise value of stated $174 million places this anywhere from $0.05-$0.15 for starters. Adding here as more $ is freed up. Ticker is still unknown on Ihub as there are only 40 some followers. That will change soon imo
Let's look at UNSS Share Details:
Par Value: $0.01 (per 10/22 8K; trading for 1/2 par value)
OS as of 4/14: 600m
OS as of 11/1: 600m (unchanged)
Insiders own 46% of the common shares
There are no Preferred shares, merger taking place in commons (Huge)
Assets (A/R): $23 million
Liabilities: $19,000 (one loan for $25,000 only drawn on once since 2016)
NO TOXIC CONVERTIBLES
Traded at $0.18 6 months ago, almost same share structure
A little more on Entrex:
- Merger is Defintive Agreement (done), not a LOI
-Watkins PR just added to the BOD of UNSS:
http://entrex.net/Entrex%20downloads/11-2019%...0Board.pdf
2 sites list revenues from $26-$32 million:
https://www.owler.com/company/entrex
https://www.zoominfo.com/c/entrex-inc/23874192
Company Management Team (look at their backgrounds):
http://entrex.net/leadership.html
Valuing the new entity:
Quote:
Entrex shareholders will receive 20% of the joint ventures revenues up to $31,000,000 distributed on a monthly basis and will own 40% of the equity of the entity. Universal will invest $4,000,000 in cash for 40% of the joint venture founding equity. Stephen H. Watkins, CEO of Entrex, is expected to join the UNSS Board of Directors. Universal also has a minimum buy-out option which allows it to purchase all remaining equity holders shares based on a minimum of 11.6 times a minimum trailing twelve-month EBITDA of $15,000,000 - resulting in a minimum enterprise value of $174,000,000. This valuation is expected to be 15% below market comparables providing Universal an estimated $30,000,000 in additional market valuation when and if the option is exercised.
The planned enterprise value is to be $174m, which is even a better gauge than just straight up market cap because it includes in its calculation the market capitalization of the company but also short-term and long-term debt as well as any cash on the company's balance sheet.
All estimates I am coming up with would/should value this at ~$0.05 minimum for starters. When you calculate Entrex shareholders are getting 80-90% new commons (again no preferreds, they are getting commons) that would value this at $0.0055 at about $6 million. Also how many times do you see a merger where the original shareholders are getting ~50% of the incoming company, usually it's 5-10%. Positive as well as commons are 46% held by insiders and the new shares will most likely be restricted for a while.
One time sales at the new SS would place this at $0.03, add in the new companies enterprise value of stated $174 million places this anywhere from $0.05-$0.15 for starters. Adding here as more $ is freed up. Ticker is still unknown on Ihub as there are only 40 some followers. That will change soon imo
(0)
(0)Universal Solar Tech (UNSS) Stock Research Links
Scroll down for more posts ▼