Value of Sage Ranch for GRBWhat is Sage Ranch worth per 1 share of GRB?
$173,940,459 projected net profit = 222 MCAD Tax % rate?
Share % of PWR?
What % rates are realistic for you?
| Net Profit MCAD | 222 | 222 | 222 | 222 | 222 |
| Tax | 8% | 10% | 12% | 15% | 20% |
| Tax | -18 | -22 | -27 | -33 | -44 |
| Profit After Tax | 204 | 200 | 195 | 189 | 178 |
| | | | | | |
| - 50% share of PWR | 102 | 100 | 98 | 94 | 89 |
| - 40% share of PWR | 123 | 120 | 117 | 113 | 107 |
| - 30% share of PWR | 143 | 140 | 137 | 132 | 124 |
| - 20% share of PWR | 163 | 160 | 156 | 151 | 142 |
| | | | | | |
| Number of GRB shares | 36 | 36 | 36 | 36 | 36 |
| | | | | | |
| Value per 1 Share in CAD | | | | |
| - 50% share of PWR | 2,8 | 2,8 | 2,7 | 2,6 | 2,5 |
| - 40% share of PWR | 3,4 | 3,3 | 3,3 | 3,1 | 3,0 |
| - 30% share of PWR | 4,0 | 3,9 | 3,8 | 3,7 | 3,5 |
| - 20% share of PWR | 4,5 | 4,4 | 4,3 | 4,2 | 3,9 |
https://stockhouse.com/news/press-releases/2022/01/25/greenbriar-announces-corporate-update