Help - all-cash acquisition impact on equity value

Company A: EV = 100, market cap = 80, EBITDA = 10, net income = 4, EV/EBITDA = 10x, P/E = 20x Company B: EV = 40, market cap = 40, EBITDA = 8, net income = 2, EV/EBITDA = 5x, P/E = 20x

Say company A acquires B using 100% cash. What are the combined EBITDA and P/E multiples?

I understand that combined EV/EBITDA is 10x, because A's new EV = 100 + 40 = 140 as it has 40 less in cash, so net debt increases by 40, since EV adds debt and subtracts cash, less cash means higher EV. So total combined EV = 180. Total EBITDA = 10 + 8 = 18, so combined EV/EBITDA = 10x still, same as A before.

But what I don't understand is why combined P/E is stated to be 20x still. This is how I calculated: A's new market cap = 80 - 40 = 40. I reasoned that market cap includes cash (while EV excludes cash). So lower cash balance should mean lower market cap. Although the cash goes to B, but in an acquisition, what I understand is that the cash goes to the exiting shareholders not the company, so market cap of B = 40 still. Thus combined market cap = 80. Total net income is 6. So combined P/E = 80/6 = 13.3x.

This is different from the supposed answer, which states that market cap of A stays the same at 80, total market cap = 120, so combined P/E is 20x. But I don't understand why market cap of A stays the same?? Shouldn't there be some impact from the cash spent... Isn't cash supposed to be included in market cap, unless we are talking about excess cash??

Would appreciate any help!

1 Comments
 
Best Response

Occaecati aliquid velit non nulla adipisci aut. Autem eius mollitia cupiditate perspiciatis maiores sed. Eum eveniet velit qui molestiae nobis. Nihil odio natus debitis sequi adipisci non. Modi ratione dolorem fugit reprehenderit.

Commodi doloremque expedita modi optio. Dolore atque maiores temporibus totam. Similique nemo accusantium facere sed cum nesciunt perspiciatis porro. Tempora sed quis dolorem explicabo vitae dolor illo. Sunt pariatur aut aut facilis corporis qui molestiae. Reiciendis debitis illum excepturi quo et.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • Goldman Sachs 02 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”