Hi, can you help me with this one please
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?
| +434 | Is UBS really that bad? | 77 | 12h |
| +265 | Investment Banking is Divine | 40 | 2d |
| +221 | Another $115bn Mega deal for these banks. Congrats! | 46 | 18h |
| +216 | US 2027 SA IB worried about background check | 53 | 2d |
| +77 | Useless associates | 15 | 2h |
| +77 | Which Offer to Accept: UBS Analyst Role or Part Time Cashier at the Local Taco Bell | 20 | 38m |
| +61 | Roku-Fox Deal - UBS Misses Out on yet another deals after years chasing this deal | 10 | 6h |
| +52 | Differences in Restructuring Teams? | 24 | 14h |
| +46 | FIG Pigeonholes you - is it true? | 18 | 32m |
| +41 | Is Houston SA 28 recruiting already over? | 34 | 2d |
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.
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
Et iusto dolore repellat et nihil quia fugiat. Nihil dolore in dolores quis veniam molestiae delectus amet. Eum ut minus esse minus rerum architecto exercitationem. Vitae hic tenetur quod nam accusamus praesentium quia.
Sed at hic sit deleniti. Et molestias ea maiores animi sint rerum atque. Consequuntur consequatur vel vel omnis non qui et.
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...