VALUATION OF UNGA GROUP PLC2.3
EV/EBITDA Multiple Valuation MethodologyThis valuation methodology resulted in an equity value of KES 3,529,255,769 which equates to a fair value of
KES 46.62 per share.
2.4
P/E Multiple Valuation MethodologyThis valuation methodology resulted in an equity value of KES 2,377,527,255 - which equates to a fair value of
KES 31.40 per share2.5
Discounted Cash Flow to (DCF) Valuation MethodologyThis valuation methodology resulted in an equity value of KES 3,014,641,621 - which equates to a fair value of
KES 39.82 per share.
2.6
Theoretical Asset Sale-and-Lease Back (FCFE)This valuation methodology resulted in an equity value of KES 4,307,154,022 - which equates to a fair value of
KES 56.89 per share.
2.7
Net Asset Valuation (NAV)The Company’s Net Asset Value on the balance sheet as at 31st December 2017 was KES 3,994,471,000 - which equates to a value of
KES 52.76 per share.2.8
Adjusted Net Asset ValueThis modification resulted in an Adjusted Net Asset Value on the balance sheet as at 31st December 2017 of
KES 5,086,644,187 - which equates to a value of
KES 67.19 per share2.9
Average Historical Share Prices30 day VWAP 29.17; Offer Premium 37.14%
90 day VWAP 30.39; Offer Premium 31.62%
180 day VWAP 30.71; Offer Premium 30.25%
250 day VWAP* 30.18; Offer Premium 32.54%
Source: Shareholders circular
Pesa Nane plans to be shilingi when he grows up.