05 February 2021
LEI: 2138007QEY9DYONC2723
Majedie Investments PLC
Quarterly Majedie Asset Management Valuation
In accordance with the revised valuation basis, the Company's holding in Majedie Asset Management has been valued at £32.6m as at 31 December 2020. This is an increase of 5% from the valuation at 30 September 2020. On a total return basis, including the dividend received from MAM in December 2020, the return is 15%. The methodology is comprised as follows:
|
30.9.20 |
31.12.20 |
Earnings after tax (last 3 months annualised) |
£11.8m |
£11.7m |
Peer Group PE multiple |
13.7x |
15.4x |
Liquidity discount |
20% |
20% |
Peer group multiple after liquidity discount |
11.0x |
12.3x |
Performance fee earnings after tax |
£1.3m |
£2.0m |
50% of peer group multiple |
6.9x |
7.7x |
50% of peer group PE multiple after liquidity discount |
5.5x |
6.2x |
Surplus net assets having deducted 200% of Regulatory Capital |
£43.7m |
£33.4m |
Valuation of MAM |
£180.7m |
£189.7m |
Valuation of the Company's 17.2% holding in MAM |
£31.0m |
£32.6m |
Enquiries
If you have any enquiries regarding this announcement, please contact Mr William Barlow on 020 7382 8185.