Share price for the 40 %: market-based ranges, deck slide 13
Deploy test site / deploy (push) Successful in 1m4s

User, 20 Oct 2026: add a page about possible share prices, do some
calculation on normal market data.

- docs/finance/share-price.md (new): market data with sources and
  dates (Damodaran January 2026 EV/EBITDA, P/E and betas for emerging
  markets and global; Thailand ERP 6.18 % (July 2026); ThaiBMA 10-year
  2.30 % (19 Oct 2026); illiquidity discount 20 to 35 %; venture target
  returns by stage; SET peers SCGP, TPAC, SITHAI, GRAMMY; Thai Civil and
  Commercial Code on par value and premiums).
- Results, all estimates: A founding round at par, pari passu: 542,500
  shares of 100 THB at Plan B's 54.25M equity floor, the 40 % ~21.7M
  THB; B a premium only for documented pre-round costs (102 to 137 THB);
  C value per share once running at ~163M THB debt: adverse ~0, central
  126 to 1,016 THB, favourable 508 to 2,512 THB; D a financial investor
  today 18 to 236 THB (central); E calculator cross-check. Recommendation:
  par for the founding round; pre-emption and information rights for the
  40 %.
- Deck: new slide 13 "Share price: what the 40 % could cost" in both
  themes, with notes; the ask slide points to it; 17 slides, both PDFs
  rebuilt; site slide notes trimmed.
- README bullet, layout line and Project Status link; total-investment
  shareholding paragraph links the page.
This commit is contained in:
grabowski committed 2026-10-20 15:13:47 +07:00
1 parent 967e6b1c76
commit 1829dd2aec
6 files changed
+462 -11

No files matched your search

+11 -2
View File
@@ -86,6 +86,7 @@ steps are open planning items.
Plan B** (19 October 2026); the investor deck leads with it. The main
investor holds **at least 60 % of the company**, so at most 40 % is for
sale to co-investors (Ploy Printing, the founders, others;
[possible share prices](docs/finance/share-price.md);
[shareholding](docs/finance/total-investment.md#two-plans-a-at-180m-thb-and-b-at-215m-thb-october-2026),
20 October 2026).
Chinese boilers, compressor and hydraulics save about 2M THB of that
@@ -325,7 +326,15 @@ The detail lives in dedicated documents:
same output, payback ~3.8 years on ~217M THB: its extra pays back
through what the table leaves out), the five-press table, and the levers and
caveats behind the numbers
- [Investor deck](docs/pitch/index.html) (October 2026): the plant in 16
- [Share price](docs/finance/share-price.md): possible prices for the 40 %
of the company open to co-investors (the lead investor holds at least
60 %), from market data (Damodaran industry multiples, the Thai risk
premium and bond yield, illiquidity discounts, venture target returns,
Thai listed peers): the founding round at par (~21.7M THB for 40 % at
Plan B's equity floor), a premium only for documented pre-round costs,
and what a share could be worth once the plant runs, with the adverse
case at zero
- [Investor deck](docs/pitch/index.html) (October 2026): the plant in 17
web slides for BOI, bank and institutional readers, proposing Plan B
(~215M THB) with Plan A as the comparison, in a light and a dark theme
(press T), with a presenter view (press P) and a PDF of each theme
@@ -381,7 +390,7 @@ docs/
│ │ bill of materials)
│ └── pressing-line.md Press fleet strategy and equipment plan
├── finance/ Project cost overviews, revenue model,
│ construction RFQ, PEA electricity tariff
│ share price, construction RFQ, PEA electricity tariff
│ schedule (pea/), biomass fuel market
│ reports (biomass/)
├── suppliers/ Supplier contacts, vendor landscape, supplier map,