E-BOPSM

E-BOPSM - Purchase Price Premium Per Share (%) 0.41 0.6 493...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Deal Terms and Conditions Cash Portion of Offer Price (%) 0.25 Equity Portion of Offer Price (%) 0.75 Percent of Anticipated Synergy Shared with Target % 0.3 Specific Firm Data Acquirer Share Price ($/Share) 16.03 Target Share Price ($/Share) 14.25 Target Shares Outstanding (Millions) 19.10 Acquirer Shares Outstanding, Pre-Closing (Millions) 426.00 PV of Anticipated Net Synergy ($M) 368.00 Altenative Scenarios Based on Different Amounts of Synergy Shared with Target % Shared Offer Price Offer Price Post-Acq. Synergy ($M) Per Share Total Shares 2008 2009 2010 2011 2012 Calculated Data 0.1 309 16.18 445 1.09 1.29 1.43 1.60 1.61 Minimum Offer Price ($M) 272 0.2 346 18.10 448 1.08 1.28 1.42 1.59 1.61 Maximum Offer Price ($M) 640 0.3 383 20.03 450 1.08 1.27 1.41 1.58 1.60 Initial Offer Price ($M) 383 0.4 419 21.96 452 1.07 1.27 1.40 1.57 1.59 Initial Offer Price Per Share ($) 20.03 0.5 456 23.88 454 1.07 1.26 1.40 1.57 1.58
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Purchase Price Premium Per Share (%) 0.41 0.6 493 25.81 457 1.06 1.25 1.39 1.56 1.57 Composition of Purchase Price Per Target Share 0.7 530 27.74 459 1.06 1.25 1.38 1.55 1.57 Acquirer Equity Per Target Share 15.02 0.8 567 29.66 461 1.05 1.24 1.38 1.54 1.56 Cash Per Target Share ($) 5.01 0.9 603 31.59 464 1.05 1.24 1.37 1.54 1.55 Share Exchange Ratio 1.25 1.0 640 33.52 466 1.04 1.23 1.36 1.53 1.54 New Shares Issued by Acquirer 23.87 Acquirer Shares Outstanding, Post-Closing (Milions) 449.87 Ownership Distribution in New Firm Acquirer Shareholders (%) 0.95 Target Shareholders (%) 0.05 Consolidated Acquirer & Target Net Income 2009 2010 2011 2012 2013 Post-Acquisition Consolidated Net Income ($M) 485 573 635 712 719 Offer Price Simulation Model Post-Acquisition.EPS...
View Full Document

Ask a homework question - tutors are online