Grant Samuel valued Clearwood, inclusive of costs, under a sale and subsequent liquidation of Tenon, at US$45.8m to US$56.3m, or NZ$1.99 to NZ$2.45 per share.
Net of transaction, wind-up and liquidation costs, total cash to be returned to Tenon shareholders under the sale of Clearwood and the subsequent liquidation of Tenon would be about US$48.8m, made up of a US$43m capital return and a further US$5.8m distribution after liquidation.
Rubicon owns about 60 percent of Tenon and also owns about one-third of American seedling company ArborGen. Tenon shares last traded at $2.38. Rubicon rose 2 per cent to 25 cents.
Hugh Fletcher, chair of Rubicon's independent committee managing the deal, said there were several reasons why Rubicon was involved.
"Firstly, to ensure that Tenon's strategic review is completed successfully, with an appropriate outcome for all shareholders," Fletcher said. "Secondly, we have indirectly managed the Clearwood business for a long time and know it well. We are a comfortable owner, but would rather own our Clearwood investment directly through a private vehicle, than via a public entity."
He said the investment vehicle allowed new investors to come on in future, he said. Rubicon's own cash position would lift by about US$10m as a result of this transaction, because it is effectively a selldown from its holding through Tenon, of about 60 percent, and Rubicon will get its share of the US$43m to be returned.