Current Depreciation = _ -
Risk measures
Interest Expenses = _ -
Current Depreciation = _ -
VALUINGSYNERGY:WORKSHEET 51
General Information
What form does the synergy benefit take? 2 (1: Cost reduction ; 2:Cost reduction and Increase growth: 3: Only increase
If the synergy is going to reduce costs, enter the new cost of goods sold 13.00%
IIa. The growth rate in earnings in the next five years without synergy is 4.50%
If the synergy will increase growth, enter the new growth rate 5.00%
If the synergy will increase this growth rate, enter the new growth rate 8.00%
VALUINGSYNERGY:WORKSHEET 52
VALUINGSYNERGY:WORKSHEET 53
YEAR FCF (A) Term Val (A) FCF (B) Term. Val (B) FCF (A+B) TV (A+B)
NOTES:
(1) It is not simple to back out the growth rates for the combined firm when there is no synergy because growth rates will change.
(2) It is far simpler to remember that in the absence of synergy the cashflows, terminal value and present value of the combined firm
will always be equal to the sum of the same for the individual firms.
(3) To back out the terminal growth rate of the combined firm in the absence of synergy, use the combined terminal value estimated
in conjunction with the required rate of return to solve for the terminal growth rate.
1. Value each firm separately, projecting out free cashflows and terminal value.
2. Value the combined firm assuming no synergy. (Add up the present values for the two firms estimated in step 1)
3. Prepare a cashflow statement for the combined firm by just adding up the items on the individual firms' statements.
4. Evaluate where the gains from synergy are going to come from. (Higher revenue growth or lower costs)
5. Translate the synergy gain into dollars on the combined statement. If revenues are going to grow faster because of the synergy
apply a faster growth rate to revenue in the combined statement. If costs are going to be cut, show the reductions in costs on the statement.
6. Calculate the value of the combined firm with the changes made in step 5.
7. Compare to the value in step 2. The difference is the synergy gain. This is the MOST that one should as a takeover premium.
VALUINGSYNERGY:WORKSHEET 55
VALUINGSYNERGY:WORKSHEET 56
###
###
###
###
### ###
###
VALUINGSYNERGY:WORKSHEET 59
eover premium.
precise wts of labour
assumptions on revenue
1980 to 2005 , no cap dep