Hi, was wondering if anyone could walk through how to get to a post M&A EPS number.
Company A has revenue of $10 mm, 20% NI margin, and 35% tax rate. Company B has revenue of $5 mm and a 10% NI margin. Company A also has 1,000,000 shares outstanding trading at $100 a share. Suppose Company A purchases Company B for 10x NI, financed with 80% debt and 20% equity. Interest is 10%. Is this acquisition accretive or dilutive?
| +166 | The "Not So Obvious" things that get you a return offer? | 20 | 47m | |
| +103 | Is my life over after not getting GS? | 24 | 4s | |
| +65 | Best IB group on the Street | 27 | 2h | |
| +56 | BIG FOUR ARE PARADISE | 15 | 1h | |
| +46 | Thoughts and tips on how to speak like an investment banker. | 25 | 2h | |
| +45 | Tell me one good reason why Jefferies isn’t going to be a top bank in the next 5 years | 22 | 6h | |
| +36 | UBS Outlook | 28 | 1d | |
| +35 | Georgetown Placement for 2024 and 2025 | 21 | 6d | |
| +34 | How to deal with egotistical team? | 6 | 3d | |
| +32 | Highest Paid Bankers in Toronto? | 51 | 12m |
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.
Are you sure there isn’t a typo? A trades at 50x PE? Definitely accretive.
Anyways. Back of the envelope. Assume acquire B cash free debt free: Company B NI = $0.5mm Txn Value = 100.5 = $5mm Equity issued = 50.2 = $1mm or 10k shares PF A Total Shares = 1,010,000
PF NI = Company A NI + Company B NI - incremental interest expense (assume no forgone interest in cash, incremental amortization etc.) PF NI = 2+0.5-40.1(1-0.35) PF NI = $2.24mm
PF EPS = 2.24mm/1010000 = $2.22 SA EPS = 2/1000000 = $2.00
Iure possimus illum repellendus maiores. Quis tempore unde quisquam accusantium qui dolor. Est quia laborum totam eius quia. Illum qui quis quia minima sequi sed consequatur et. Sint quo pariatur dolores autem perspiciatis in non. Nobis libero quia unde non adipisci.
Blanditiis exercitationem et eaque quaerat molestias deserunt. Adipisci quia sit consequatur eum eum temporibus maxime.
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...