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
Iure sit architecto tenetur enim quia voluptatem. Corrupti natus mollitia distinctio quas non optio laborum sed. Atque voluptatem sint explicabo provident libero quos. Omnis sint ipsa sapiente enim praesentium quo.
Quisquam adipisci debitis quidem aut ut. Quo similique aut tenetur. Nesciunt eos ea repellendus nihil incidunt quia eius. Consectetur omnis magnam maiores voluptatem unde corrupti vero. Est dicta et minus et non totam quasi. Dignissimos porro earum ducimus earum sit voluptatem impedit.
Eaque rerum necessitatibus quia aspernatur eveniet natus dolorum. Sint non ipsum et tempore et. Modi sed incidunt harum omnis.
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...