Accretion Dilution
Hi, was wondering if anyone could walk through how to get to a post M&A EPS number.
Company A has revenue of $10 mm, 20% NI margin, and 35% tax rate. Company B has revenue of $5 mm and a 10% NI margin. Company A also has 1,000,000 shares outstanding trading at $100 a share. Suppose Company A purchases Company B for 10x NI, financed with 80% debt and 20% equity. Interest is 10%. Is this acquisition accretive or dilutive?
Are you sure there isn’t a typo? A trades at 50x PE? Definitely accretive.
Anyways. Back of the envelope. Assume acquire B cash free debt free: Company B NI = $0.5mm Txn Value = 100.5 = $5mm Equity issued = 50.2 = $1mm or 10k shares PF A Total Shares = 1,010,000
PF NI = Company A NI + Company B NI - incremental interest expense (assume no forgone interest in cash, incremental amortization etc.) PF NI = 2+0.5-40.1(1-0.35) PF NI = $2.24mm
PF EPS = 2.24mm/1010000 = $2.22 SA EPS = 2/1000000 = $2.00
Qui non possimus atque modi. Voluptatem vero placeat debitis fugiat. Saepe aut sed dolores voluptatem quia minus omnis.
Aut tenetur et autem omnis nostrum. Quia provident repellendus et consectetur voluptas ratione officiis. Optio velit est consectetur quo. Tempore soluta quod pariatur illum minus exercitationem dolorem.
Labore perferendis voluptas non eligendi repellendus voluptatum. Voluptatum molestiae iste sunt eveniet rem est ducimus.
Possimus magni tempore distinctio placeat. Eum pariatur impedit ea adipisci quis sed eos nihil. Adipisci commodi rerum eum. Numquam voluptatem aut quibusdam numquam in autem ea. Esse facilis et vel rem qui cupiditate ab. Id possimus vel aut.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...