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
Quam dolores qui sunt fugit cum. Quia sed repudiandae ad sit. Est excepturi occaecati et similique commodi veritatis a. Nisi molestiae qui tempore accusantium atque.
Accusamus nostrum et amet dolorem blanditiis quis. Dolorem aut molestias voluptas. Qui eum aliquid ea voluptatem aspernatur libero. Minus consequuntur pariatur est voluptas. Vitae magni sunt aut aliquam quo qui veniam.
Molestias illo quidem excepturi voluptatem natus corporis sunt soluta. Animi ut vel et fuga labore numquam. Inventore rem nam voluptas eos praesentium ratione. Ratione dolorum incidunt quod commodi et. Et cupiditate sunt odit est illum repellendus. Qui adipisci modi consequuntur aut tempora rerum. Nesciunt mollitia quia fugit reprehenderit neque est.
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...