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.

Arts and Entertainment
Kirk Cameron is begging his Facebook fans to give him positive reviews
film
Sport
premier leagueMatch report: Arsenal 1 Man United 2
Arts and Entertainment
Jason goes on a special mission for the queen
tvReview: Everyone loves a CGI Cyclops and the BBC's Saturday night charmer is getting epic
Sport
Jonny May scores for England
rugby unionEngland 28 Samoa 9: Wing scores twice to help England record their first win in six
PROMOTED VIDEO
News
ebooksNow available in paperback
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

Reach Volunteering: Trustee – PR& Marketing, Social Care, Commercial skills

Voluntary Only - Expenses Reimbursed: Reach Volunteering: Age Concern Slough a...

Reach Volunteering: Charity Treasurer

Voluntary Only - Expenses Reimbursed: Reach Volunteering: Crossroads Care is s...

SThree: Trainee Recruitment Consultant - Soho

£20000 - £25000 per annum + OTE £35,000: SThree: We consistently strive to be ...

Ampersand Consulting LLP: Markit EDM (CADIS) Developer

£50000 - £90000 per annum + benefits: Ampersand Consulting LLP: Markit EDM (CA...

Day In a Page

Mau Mau uprising: Kenyans still waiting for justice join class action over Britain's role in the emergency

Kenyans still waiting for justice over Mau Mau uprising

Thousands join class action over Britain's role in the emergency
Isis in Iraq: The trauma of the last six months has overwhelmed the remaining Christians in the country

The last Christians in Iraq

After 2,000 years, a community will try anything – including pretending to convert to Islam – to avoid losing everything, says Patrick Cockburn
Black Friday: Helpful discounts for Christmas shoppers, or cynical marketing by desperate retailers?

Helpful discounts for Christmas shoppers, or cynical marketing by desperate retailers?

Britain braced for Black Friday
Bill Cosby's persona goes from America's dad to date-rape drugs

From America's dad to date-rape drugs

Stories of Bill Cosby's alleged sexual assaults may have circulated widely in Hollywood, but they came as a shock to fans, says Rupert Cornwell
Clare Balding: 'Women's sport is kicking off at last'

Clare Balding: 'Women's sport is kicking off at last'

As fans flock to see England women's Wembley debut against Germany, the TV presenter on an exciting 'sea change'
Oh come, all ye multi-faithful: The Christmas jumper is in fashion, but should you wear your religion on your sleeve?

Oh come, all ye multi-faithful

The Christmas jumper is in fashion, but should you wear your religion on your sleeve?
Dr Charles Heatley: The GP off to do battle in the war against Ebola

The GP off to do battle in the war against Ebola

Dr Charles Heatley on joining the NHS volunteers' team bound for Sierra Leone
Flogging vlogging: First video bloggers conquered YouTube. Now they want us to buy their books

Flogging vlogging

First video bloggers conquered YouTube. Now they want us to buy their books
Saturday Night Live vs The Daily Show: US channels wage comedy star wars

Saturday Night Live vs The Daily Show

US channels wage comedy star wars
When is a wine made in Piedmont not a Piemonte wine? When EU rules make Italian vineyards invisible

When is a wine made in Piedmont not a Piemonte wine?

When EU rules make Italian vineyards invisible
Look what's mushrooming now! Meat-free recipes and food scandals help one growing sector

Look what's mushrooming now!

Meat-free recipes and food scandals help one growing sector
Neil Findlay is more a pink shrimp than a red firebrand

More a pink shrimp than a red firebrand

The vilification of the potential Scottish Labour leader Neil Findlay shows how one-note politics is today, say DJ Taylor
Bill Granger recipes: Tenderstem broccoli omelette; Fried eggs with Mexican-style tomato and chilli sauce; Pan-fried cavolo nero with soft-boiled egg

Oeuf quake

Bill Granger's cracking egg recipes
Terry Venables: Wayne Rooney is roaring again and the world knows that England are back

Terry Venables column

Wayne Rooney is roaring again and the world knows that England are back
Michael Calvin: Abject leadership is allowing football’s age-old sores to fester

Abject leadership is allowing football’s age-old sores to fester

Those at the top are allowing the same issues to go unchallenged, says Michael Calvin