The Investment Column: Redlands needs white knights

What would Redland be worth in a break up? Lafarge, the French group, is offering 320p cash for its building materials rival. Rudolph Agnew, Redland's chairman and a veteran of hostile takeovers, is arguing that there is greater value in Redland's assets than that.

To prove it he may need to find white knights either to buy the whole group or, more likely, to buy its aggregates and roofing divisions separately.

How much could these pieces fetch? Taking aggregates first, on a typical take-out multiple of 11 times forecast operating profits for 1997 of pounds 90m, the UK and US aggregates businesses are worth pounds 990m. On top of that add roughly another pounds 150m to reflect the assets of French aggregates, though currently lossmaking. That gives a total value for aggregates of pounds 1.14bn. However the scarcity of holes in the ground worldwide means Redland aggregate might actually fetch closer to their current book value at the half year of pounds 1.25bn at constant exchange rates.

On the other side is RBB, Redland's roof tile business, an undoubted world leader despite the hit from Germany's weak economy. RBB can probably command at least 16 times forecast after-tax earnings of pounds 80m, or pounds 1.3bn in total. The snag is that Redland only owns 56.5 per cent of RBB, so its stake is worth just over pounds 800m, adjusting for RBB's own pounds 100m of debt this year.

Add up the two and subtract Redland's pounds 420m group debt and you are left with just over pounds 1.65bn, or 317p a share. That excludes the tiny and lossmaking Asian business. The end result is almost exactly the value of Lafarge's initial bid.

However this business has been badly managed and any bidder would expect to reap synergies and possibly tax benefits. Cost savings of some pounds 20m would imply at least another 20p to 30p a share on the offer price. A second bidder emerging would add more. Certainly Redland's share price, up another 1.5p to 340p yesterday, reflects expectations of a higher offer.

There may be no bonanza of hidden value for Mr Agnew to unlock.

But even another 20p is worth hanging on for.

News
people
News
people And here is why...
News
peopleStella McCartney apologises over controversial Instagram picture
Arts and Entertainment
Richard Burr remains the baker to beat on the Great British Bake Off
tvRichard remains the baker to beat as Chetna begins to flake
PROMOTED VIDEO
News
ebooksAn unforgettable anthology of contemporary reportage
Latest stories from i100
Have you tried new the Independent Digital Edition apps?
Independent Dating
and  

By clicking 'Search' you
are agreeing to our
Terms of Use.

iJobs Job Widget
iJobs Money & Business

Trainee Recruitment Consultant - Birmingham - Real Staffing

£18000 - £23000 per annum + Commission: SThree: Real Staffing are currently lo...

Trust Accountant - Kent

NEGOTIABLE: Austen Lloyd: TRUST ACCOUNTANT - KENTIf you are a Chartered Accou...

Graduate Recruitment Consultant - 2013/14 Grads - No Exp Needed

£18000 - £20000 per annum + OTE £30000: SThree: SThree are a global FTSE 250 b...

Law Costs

Highly Competitive Salary: Austen Lloyd: CITY - Law Costs Draftsperson - NICHE...

Day In a Page

Italian couples fake UK divorce scam on an ‘industrial scale’

Welcome to Maidenhead, the divorce capital of... Italy

A look at the the legal tourists who exploited our liberal dissolution rules
Tom and Jerry cartoons now carry a 'racial prejudice' warning on Amazon

Tom and Jerry cartoons now carry a 'racial prejudice' warning on Amazon

The vintage series has often been criticised for racial stereotyping
Llansanffraid is now Llansantffraid. Welsh town changes its name, but can you spot the difference?

Llansanffraid is now Llansantffraid

Welsh town changes its name, but can you spot the difference?
Sistine Chapel to ‘sing’ with new LED lights designed to bring Michelangelo’s masterpiece out of the shadows

Let there be light

Sistine Chapel to ‘sing’ with new LEDs designed to bring Michelangelo’s masterpiece out of the shadows
Great British Bake Off, semi-final, review: Richard remains the baker to beat

Tensions rise in Bake Off's pastry week

Richard remains the baker to beat as Chetna begins to flake
Paris Fashion Week, spring/summer 2015: Time travel fashion at Louis Vuitton in Paris

A look to the future

It's time travel fashion at Louis Vuitton in Paris
The 10 best bedspreads

The 10 best bedspreads

Before you up the tog count on your duvet, add an extra layer and a room-changing piece to your bed this autumn
Stuart Lancaster’s long-term deal makes sense – a rarity for a decision taken by the RFU

Lancaster’s long-term deal makes sense – a rarity for a decision taken by the RFU

This deal gives England a head-start to prepare for 2019 World Cup, says Chris Hewett
Ebola outbreak: The children orphaned by the virus – then rejected by surviving relatives over fear of infection

The children orphaned by Ebola...

... then rejected by surviving relatives over fear of infection
Pride: Are censors pandering to homophobia?

Are censors pandering to homophobia?

US film censors have ruled 'Pride' unfit for under-16s, though it contains no sex or violence
The magic of roundabouts

Lords of the rings

Just who are the Roundabout Appreciation Society?
Why do we like making lists?

Notes to self: Why do we like making lists?

Well it was good enough for Ancient Egyptians and Picasso...
Hong Kong protests: A good time to open a new restaurant?

A good time to open a new restaurant in Hong Kong?

As pro-democracy demonstrators hold firm, chef Rowley Leigh, who's in the city to open a new restaurant, says you couldn't hope to meet a nicer bunch
Paris Fashion Week: Karl Lagerfeld leads a feminist riot on 'Boulevard Chanel'

Paris Fashion Week

Lagerfeld leads a feminist riot on 'Boulevard Chanel'
Bruce Chatwin's Wales: One of the finest one-day walks in Britain

Simon Calder discovers Bruce Chatwin's Wales

One of the finest one-day walks you could hope for - in Britain