Cash

Current stock price

Shares
PV synergy
Premium %
Premium value
Per share

Acquirer

100
30

Target

40
20

200
0.4
-120
-4

320
16

Stock exchange
Exchange rate
Stock
Stock (combined)
Va
Vt
Synergies
Cash
Vc
Pc
Pt

0.56
30
41.2
3000
800
200
0
4000
97.09
54.37

11.2

Per share
Million
<< May have to calculate with a given discount rate

1 target shares for X of acquirer

Million
Total # shares (million)
From original price and total shares
From original price and total shares
<< This is relevant if this is a mixed deal (stock and cash, like Conrail)
Value of combined
<< combined entity price per share
<< Pc x stock exchange rate