Anda di halaman 1dari 3

Post Merger Valuation

Giant Foods Kazmaier's Grocery Combined


Pre-Merger Stock Price 36 24

No of Shares (MN) 50 24

Pre Merger Mkt Cap 1800 576

Estimated NPV of Synergies 120

Input Modus Cash

Input Cash Offer 25

Value of Combined Entity 1896

Gain to Target 24

Gain to Acquirer 96
Post Merger Valuation

Giant Foods Kazmaier's Grocery Combined


Pre-Merger Stock Price 36 24

No of Shares (MN) 50 24

Pre Merger Mkt Cap 1800 576

Estimated NPV of Synergies 120

Input Modus Stock

Input Stock Offer 0.75

Value of Combined Entity 2496

Gain to Target 84.71

Gain to Acquirer 35.29


`
Acquire Co Target Co
4.8

Anda mungkin juga menyukai