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?
| +131 | New Article: Dramatic Slide as UBS #22 (US) & New Leadership Desperately Needed | 25 | 18h |
| +121 | Americas M&A League Table Q2 Updated | 55 | 1h |
| +76 | Wealthy Parents / Jaded | 24 | 1d |
| +61 | A COMPLETE GUIDE TO SUMMER INTERNSHIP RECRUITING | 11 | 1d |
| +59 | How are hours rn for SA (interns) | 31 | 1d |
| +44 | Boutique firm wants access to my LinkedIn? | 38 | 3h |
| +33 | Investment Banking in Mexico | 9 | 1d |
| +30 | Investment Banking is Hard | 13 | 6h |
| +27 | Restructuring: Anti-climactic Experience | 3 | 8h |
| +21 | Excel macros for QOL formatting | 0 | 4d |
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
Quo blanditiis sint ducimus et. Assumenda ea eos quo possimus. Est odio culpa aut eum. Officiis aliquid et rerum sed culpa molestias.
Ab aspernatur et et ex quas et. Labore quo enim id in.
Quo et blanditiis eius ut aut pariatur. Perferendis et sit quisquam tempora a ut blanditiis. Consequuntur provident iste ullam voluptatem ut. Vero distinctio dolores voluptas tenetur sit unde cum. Natus perferendis aut temporibus minus.
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...