Second, there are so many factors that can influence your assumptions on this,I'm not sure how you get close to any level of certainty with what the outcome will be. I may be reading what you wrote wrong, but it seemed like you said that a 10 million increase in the projected pension liabilities or 10% of the stated pension value, would wipe out the excess equity value in your model. If that is the case you basically have two choices in my view. Either you can do a very deep dive to figure out you best guess on what is going to happen with the pension issue, or look for something else. For myself I know I wouldn't have the expertise to get comfortable enough, with that small of a margin between success and failure.
This company was coming off a catastrophic collapse in sales when a couple of their major customers went bankrupt a few years ago...They now have two years of earnings behind them...this year was a good year. The valuation is just silly low. I know of no other stock that is valued as low as this one is on a P/E and cash flow basis.
If the economy does not fall apart, they can make a LOT of money. They have invest in plant & equipment & training, they have started to significantly pay down their bank debt...
They are trading for 85% off their pre-crisis highs. They have the capability to be trading a 1x P/E instead of a 2x P/E. They were paying a dividend that would be equivalent to a current 30% yield...
So the potential is certainly there and I need to get it right.
Book value is LOW right now, as they have been coming off the worst years since the great depression. Another 2 years of decent earnings, and the book value problem probably goes away.
So it is most definitely worth the trouble...