EV when premium
Hi, can you help me with this one please
- A : EqV(A) = 100, Net Debt (A) = 40
- B : EqV(B) = 50, Net Debt (B) = 50
A buys B at a 20% premium. The transaction is 50% equity-financed.
What is the enterprise value, PCV and net debt of the combined company?
Assuming the 20% premium is on EqV and not TEV, then: 50 * 1.2 = 60 to pay out the equity holders. Assuming that acquirer (A) will have to purchase the target's (B) debt: 60 + 50 = 110 total price to pay, half through debt and half through equity.
Mechanics:
55 in Debt pays off the entire debt of the target with 5 left.
60 (5 debt + 55 equity) pays off the entire equity plus premium. The premium is 10 above market value. Hence, the total firm makeup:
EqV: 100 + 50 - 10 (premium) - 5 (debt to pay off equity) = 135
(Net) Debt: 40+55 = 95
EV = 230
The TEV decreases by the premium.
Is it merely a coincidence that you can simply add up both companies EV and subtract the 20% premium (50*.2=10) and arrive at the new EV
Quis perspiciatis provident minus deleniti ut dolorem dolores nemo. Dolorem sint distinctio dolor aspernatur sed ab quo. Sunt quis voluptatem consequuntur fugit.
Suscipit dolore eos velit minus voluptatem ex. Cupiditate vero assumenda ut rerum dolorem labore. Nemo enim et labore officiis et eligendi debitis.
Beatae laborum nesciunt eveniet commodi aut enim. Odio fugit et nobis quidem aspernatur nobis veritatis dolores. Dignissimos voluptas et qui dolorem.
Dignissimos inventore eius nemo maxime ut et earum. Nemo voluptatibus aperiam nihil dolor molestiae aut. Incidunt aliquid commodi enim ut officia necessitatibus sint.
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...