Question for calculating the equity value:
Options and warrants are accounted for using treasury method
How are restricted shares, RSUs, and Performance shares accounted for? (are they already a part of outstanding shares on 10k/Q?
thanks
| +197 | Americas M&A League Table Q2 Updated | 79 | 1h |
| +142 | New Article: Dramatic Slide as UBS #22 (US) & New Leadership Desperately Needed | 38 | 21h |
| +131 | Restructuring: Anti-climactic Experience | 34 | 1d |
| +101 | IB Net Worth / Savings Check | 47 | 9h |
| +91 | Woman who emptied Knicks trashcan on street then stole it was DEI exec, worked at JPMorgan Chase | 24 | 11h |
| +77 | Stop sleeping on UBS - it’s pretty good | 26 | 16m |
| +51 | 2026 VAULT PRESTIGE RANKINGS | 29 | 1d |
| +39 | AI + Financial Modelling | 12 | 22h |
| +28 | Summer before college | 17 | 11h |
| +27 | Hardest interview experiences? | 16 | 20h |
Career Resources
Get instant access to lessons taught by experienced private equity pros and bulge bracket investment bankers including financial statement modeling, DCF, M&A, LBO, Comps and Excel Modeling.
restricted stock are usually included in the share count (10-K/Q).
RSUs/PSUs are not included, so you need to add them to the basic shares outstanding count, but without proceeds.
X price is zero, and they are counted as "in the money" options outstanding.
So say a company has 100m shares outstanding, 6 million options oustanding with X price of $30, 3 million options outstanding with X price of $40, 50,000 of nonvested restricted stock, and 700,000 nonvested service based RSU's. Current share price is $36.
Potential shares = basic shares outstanding (100m) + in the money options outstanding (.7m + 6m) = 106.7m
Option proceeds = (6m * $30) + (.7m * $0) = $180m (no proceeds from RSU's, implied average strike price is $26.87)
Shares repurchased = $180m/$36 = 5m
Diluted shares outstanding = 101.7m, so MV = $3,661.2m
thanks much!
How about '50,000 nonvested restricted stock units' - they should be treated similar to 700,000 service based RSU's right?
sorry i meant to put those as "50,000 restricted stock" to show that you don't count them. Will edit post
gotcha - thanks a bunch
Ipsa magni et et reprehenderit adipisci autem et. Id est in enim rem laboriosam. Quam consequatur vero odio at. Nihil repudiandae laborum assumenda illum accusamus ad.
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...