DESCRIPTION

ACQUIRER COMPANIES
Team
Benchwarmers
Born to winInquisition Just ImaginePrayaas
Invincibles
Company Name
1
2
3
4
5
6
Bottom up levered beta
1.697185 0.918463 1.415102 2.083214 0.863065 1.480283
Pre-tax cost of debt in US $
0.0576
0.0476
0.0476
0.0526
0.0476
0.0526
Market Cap (in US $)
698.2
1062.4
2118.4
249.2
638.2
682.6
Total Debt (in US $)
991.3
356.4
808.5
670.5
56.7
547.1
Book Debt to capital ratio
0.669345 0.452571 0.627815 0.581476
0.1565 0.637349
Market Debt to capital ratio
0.586742 0.251198 0.276231 0.729042 0.081594 0.444905
Book Debt to Equity Ratio
2.024301 0.826722 1.686835 1.389349 0.185537 1.757469
Market Debt to Equity ratio
1.419794 0.335467 0.381656 2.69061 0.088844 0.801494
Stock price (Dec 31, 2012)in US$
1.7
4.46
3.6
0.723
1.93
1.39
Interest coverage ratio
1.7034 5.233677 5.033149 5.189125 10.15942 1.675676
Current PE
55.4127 14.03435 41.53725 1.990415 20.06918 27.41365
Expected growth Rate of firm
0.03
0.02
0.025
0.014
0.026
0.04
Net Profit Margin
0.107818 0.117927 0.014156 0.111152 0.020052 0.007644
Pre-tax Operating Margin
0.624141 0.219833 0.043202 0.204167 0.067255 0.020787
Net Income
12.6
75.7
51
125.2
31.8
24.9
Revenues
218.2
639.8
2903.1
1059.1
1018.8
1435.2
EBITDA
175.5
192.5
210
260.1
75
61.1
EBIT (1-t)
145.3 105.0035
91.1 146.2525 54.87679 19.29454
Net Cap Ex
-43.9
-53
-109.8
-22.6
-5.61
-19
FCFF
189.2 158.0035
200.9 168.8525 60.48679 38.29454
Current Book Value of Equity
489.7
431.1
479.3
482.6
305.6
311.3
Risk Free Rate
0.07
0.07
0.07
0.07
0.07
0.07
D/E
2.024301 0.826722 1.686835 1.389349 0.185537 1.757469
Total Capital
1481
787.5
1287.8
1153.1
362.3
858.4
D-C Ratio
0.669345 0.452571 0.627815 0.581476
0.1565 0.637349
Cost of Equity
0.25669 0.171031 0.225661 0.299154 0.164937 0.232831
WACC
0.111864 0.108707 0.104907 0.146613 0.144339 0.107904
Value of Firm
2311.153 1781.186 2514.187 1273.274 511.1311 563.9535

Synergy

ANIES
Syntax ErrorTequila Shots
Vidushak
7
8
9
3.894153 0.980679 2.345506
0.0526
0.0576
0.0526
673.3
3135.2
269.6
2259.5
494.7
886
0.839276 0.53268 0.620361
0.770424 0.136285 0.766701
5.221863 1.139862 1.634083
3.355859 0.157789 3.28635
3.61
28.65
1.05
1.994359 8.711688 1.175361
12.75189 46.58544 24.96296
0.058
0.035
0.039
0.041473 0.161834 0.003701
0.291136 0.33651 0.079828
52.8
67.3
10.8
1265.7
906.4
1311.9
361.8
293
179.2
263.8724 247.1048 61.44052
-20.3
-22.5
-39.2
284.1724 269.6048 100.6405
432.7
434
542.2
0.07
0.07
0.07
5.221863 1.139862 1.634083
2692.2
928.7
1428.2
0.839276 0.53268 0.620361
0.498357 0.177875 0.328006
0.111 0.104602 0.147365
5361.759 3873.519 928.715

Benchwarmers
Born to winInquisition
10
11
12
3.908965 1.480283 0.992061
0.0526
0.0526
0.0526
86.4
682.6
2603.9
573.6
547.1
401.7
0.686617 0.637349 0.456425
0.869091 0.444905 0.133651
2.190985 1.757469 0.839674
6.638889 0.801494 0.154269
0.596
1.39
9.62
2.115288 1.675676 3.576512
1.803758 27.41365 28.8042
0.04
0.024
0.034
0.09538 0.007644 0.097754
0.168061 0.020787 0.120692
47.9
24.9
90.4
502.2
1435.2
791.7
0
61.1
139.5
66.17106 19.29454 84.17255
-45.5
-19
-20.1
111.6711 38.29454 104.2726
261.8
311.3
478.4
0.07
0.07
0.07
2.190985 1.757469 0.839674
835.4
858.4
880.1
0.686617 0.637349 0.456425
0.499986 0.232831 0.179127
0.181968 0.107904 0.114174
786.5914 456.4105 1300.573

TARGET COMPANIES
Just ImaginePrayaas
Invincibles
13
14
15
2.595076 0.703537 0.926414
0.0576
0.0476
0.0476
128.2
8768.1
693.2
206.7
260.6
207.6
0.412328 0.434116 0.478782
0.617199 0.028864 0.230462
0.701629 0.767147 0.918584
1.612324 0.029721 0.299481
2.11
90.94
18.15
2.415385 NA
2.913706
1.415011 48.38907 18.78591
0.037
0.018
0.07
0.044698 0.125684 0.070838
0.049595 0.190383 0.128268
90.6
181.2
36.9
1988.4
1413.3
404.7
106
298.7
134.1
93.78711 200.0518 46.37277
-8.31
-45.1
-73.5
102.0971 245.1518 119.8728
294.6
339.7
226
0.07
0.07
0.07
0.701629 0.767147 0.918584
501.3
600.3
433.6
0.412328 0.434116 0.478782
0.355458 0.147389 0.171906
0.225518 0.09787 0.105553
541.5775 3069.393 3371.642

ANIES
Syntax ErrorTequila Shots
Vidushak
16
17
18
1.080726 0.911315 5.876846
0.0476
0.0476
0.0476
989.8
684.6
90.5
423
66.4
562.2
0.494563 0.335015 0.649717
0.299405 0.088415 0.861345
0.978487 0.503794 1.854833
0.427359 0.096991 6.212155
233.38
5.39
1.95
6.116667 7.742574 1.909091
9.031022 15.77419 2.201946
0.021
0.0382
0.036
0.048442 0.080432 0.130485
0.081105 0.134111 0.360549
109.6
43.4
41.1
2262.5
533.2
291.6
230.5
85.1
134.2
126.0915 52.88345 69.95455
-57.1
-14
-32.4
183.1915 66.88345 102.3545
432.3
131.8
303.1
0.07
0.07
0.07
0.978487 0.503794 1.854833
855.3
198.2
865.3
0.494563 0.335015 0.649717
0.18888 0.170245 0.716453
0.111946 0.124373 0.27261
2014.297 776.1552 432.5876