Negotiation Parameters
Entry Price Lever
60p per share
Ozango Pre-Money EV (US$m)
$281.9m
Entry Discount
-25%
Cascade's IRR
26.7%
Projected Return
Ozango Shareholding
Equity Position
Cascade's NPV @ 12.5%
$266.1m
Net Present Value
Cascade's ROIC
6.3x
Multiple on Invested Cap
Pro-forma Ownership
Sensitivity Analysis
Return Sensitivity Profile
Cascade's IRR
26.7%
Cascade stake
Cascade's IRR (%)
Ownership info (per shareholding)
Full Sensitivity Matrix & Returns Benchmarking
| Price (p) | Ozango Pre-Money EV (US$m) | Cascade's IRR | Cascade's NPV ($m) | Cascade's ROIC | Cascade % | Pensana % | FSDEA % | Other % |
|---|