The Global Spin-Off Report
THE GLOBAL SPIN-OFF REPORT May 23, 2011 TNT N.V. Partial Demerger of TNT Express N.V. Pre-Demerger: TNT N.V. Price: EUR 16.30 per share Ticker: TNT NA Est. FV (s.1/s.2/s.3*): EUR 15.93 /16.66/34.87 per sh. Dividend: EUR 0.57 per share 52-Week Range: EUR 15.42 – 23.45 per share Yield: 3.50% Shares Outstanding: 379,965,260 Market Capitalization: EUR 6,192 million Est. Fair Value Mkt Cap: EUR 6,054/6,330/13,251 million Post-Demerger: PostNL N.V. (formerly, TNT N.V.) Est. FV (s.1/s.2/s.3*): EUR 7.91/7.16/13.44 per sh. Ticker: TNT NA Est. Shares Outstanding: 379,965,260 Dividend: Min. EUR 150 mm Est. Fair Value Mkt Cap: EUR 3,007/2,721/5,106 million Yield: n/a Demerged Entity: TNT Express N.V. Est. FV (s.1/s.2/s.3*): EUR 8.02/9.50/21.43 per sh. Ticker: TNTE NA Est. Shares Outstanding: 379,965,260 Dividend: n/a Est. Fair Value Mkt Cap: EUR 3,047/3,609/8,145 million Yield: n/a Important Notes: s.1, s.2, and s.3 refer to scenarios 1, 2, and 3 presented in the ‘Investment Summary’ section of this report. *Importantly, the ‘s.3’ valuation scenario presented herein is based on longer-term management projections for the 2015 financial year. Moreover, the figures are presented on an undiscounted basis. Such figures have been provided for reference purposes only.
[Show full text]