Scribd
Upload
20 views

Acquirer Economics Analysis by Suresh S., Director, DMS Financial Services Co. (P) LTD

This document discusses the components of acquirer economics analysis: 1) Present value of the acquirer on a standalone basis (or market capitalization) 2) Present value of the target on a standalone basis (or market capitalization) 3) Present value of synergies between the acquirer and target 4) Price paid by the acquirer It then examines different approaches to calculating synergies and the price paid, including cash offers, share exchanges, and mixed cash/share deals.

Uploaded by

Abhishek Mahnot
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as PPTX, PDF, TXT or read online on Scribd
20 views

Acquirer Economics Analysis by Suresh S., Director, DMS Financial Services Co. (P) LTD

This document discusses the components of acquirer economics analysis: 1) Present value of the acquirer on a standalone basis (or market capitalization) 2) Present value of the target on a standalone basis (or market capitalization) 3) Present value of synergies between the acquirer and target 4) Price paid by the acquirer It then examines different approaches to calculating synergies and the price paid, including cash offers, share exchanges, and mixed cash/share deals.

Uploaded by

Abhishek Mahnot
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as PPTX, PDF, TXT or read online on Scribd
You are on page 1/ 16

IIM, Kozhikode

ACQUIRER ECONOMICS ANALYSIS


by Suresh S., Director, DMS Financial Services Co.(P)Ltd.
ACQUIRER ECONOMICS

COMPONENTS

THERE ARE FOUR COMPONENTS


PV OF ACQUIRER ON STANDALONE BASIS (OR MKT.CAP)
PV OF TARGET ON STANDALONE BASIS (OR MKT.CAP)
PV OF SYNERGIES
PRICE PAID BY ACQUIRER

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 2
ACQUIRER ECONOMICS

PVs

PV OF BOTH ACQUIRER AND TARGET HAVE BEEN


DISCUSSED
Now talking about SYNERGIES

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 3
Acquirer economics

SYNERGIES

SYNERGIES CAN BE ASSESSED AS FOLLOWS:


BREAK IT UP INTO COMPONENTS
Synergies generated by INCREASED SALES
Synergies generated by CROSS SELLING
Synergies generated by REDUCTION IN EXPENSES (manpower, facilities,
supply chain savings in case of Vertical integration)
Synergies generated by REDUCTION IN CAPEX
A good illustration can be seen in one of the exhibits of Vodafone-
Mannesmann case

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 4
ACQUIRER ECONOMICS

ANOTHER APPROACH TO SYNERGIES - UPJOHN PHARMACIA CASE

IN UPJOHN PHARMACIA, THE DEAL WAS ALMOST AS GOOD AS


THROUGH
THE CHANGE IN MKT.CAP FOR UPJOHN AND PHARMACIA WERE
SEPARATELY WORKED OUT
THE CHANGE IN MKT. CAPS WERE ADDED TO ASSESS CHANGE IN
MKT.CAP IN NEW COMBINED FIRM
THE CHANGE IN MKT.CAP REPRESENTED ‘P’ IN PERPETUITY
FORMULA “Ke = E/P “
THE COST OF CAPITAL WAS APPLIED TO ARRIVE AT ‘SYNERGIES’
THESE WERE ANNUAL SYNERGIES
THESE WERE COMPARED WITH MANAGEMENT’S CLAIM OF
SYNERGIES OF $ 500 EVERY YEAR AFTER CONVERTING TO POST-TAX

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 5
ACQUIRER ECONOMICS

VODAFONE CASE

SO SYNERGIES MAY BE WORKED OUT IN TWO WAYS:

IF ITS GOING TO BE THE SAME FIGURE EVERY YEAR, AS


IN UPJOHN PHARMACIA, WE WILL TAKE THE PERPETUITY
MODEL TO ARRIVE AT THE CHANGE IN MKT. CAP
HOWEVER IF THIS IS NOT SO, THEN WE WILL TAKE A
DETAILED COMPUTATION OF SYNERGY CASH FLOWS AND
DISCOUNT IT TO PRESENT VALUE AND ADD TO MKT. CAP
OF ACQUIRER

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 6
ACQUIRER ECONOMICS

WE BEGAN THE CLASS WITH ‘COMPONENTS’

THERE ARE FOUR COMPONENTS


PV OF ACQUIRER ON STANDALONE BASIS (OR MKT.CAP)
PV OF TARGET ON STANDALONE BASIS (OR MKT.CAP)
PV OF SYNERGIES
PRICE PAID BY ACQUIRER

GOING OVER TO ‘PRICE PAID’

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 7
ACQUIRER ECONOMICS

PRICE TO BE PAID

THERE ARE TWO WAYS THIS GETS DONE


PAYMENT ENTIRELY BY CASH
OFFER ENTIRELY BY EXCHANGE OF SHARES.
OF COURSE THIS THROWS UP A THIRD ALTERNATIVE:
PAYMENT PARTLY BY CASH AND PARTLY BY SHARES

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 8
ACQUIRER ECONOMICS

PRICE TO BE PAID

ENTIRELY BY CASH
THE GROSS GAIN FOR THE ACQUIRER IS THE PV OF TARGET PLUS
SYNERGY
COST IS PRICE PAID=PV OF TARGET + PREMIUM, OR MKT.CAP OF
TARGET +PREMIUM

GROSS GAIN COST HENCE NET


GAIN
= PV OF = PV OF = SYNERGY -
TARGET + TARGET + PREMIUM
SYNERGY PREMIUM

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 9
ACQUIRER ECONOMICS

PRICE TO BE PAID

ENTIRELY BY CASH
THE GROSS GAIN FOR THE ACQUIRER IS THE PV OF TARGET PLUS
SYNERGY
COST IS PRICE PAID=PV OF TARGET + PREMIUM, OR MKT.CAP OF

TARGET +PREMIUM premium

 synergy

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 10
ACQUIRER ECONOMICS

PRICE TO BE PAID

HENCE NET GAIN IS WILL WORK OUT TO SYNERGY LESS PREMIUM

PRICE PAID IS COMPUTED AS PRICE PER SHARE MULTIPLIED BY


NUMBER OF TARGET COMPANY SHARES

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 11
ACQUIRER ECONOMICS

PRICE TO BE PAID

FOR TARGET, GAIN =


PRICE RECEIVED LESS PV OF TARGET
PRICE RECEIVED WILL BE = [PV OF TARGET + PREMIUM]
COST IS PV OF TARGET
HENCE NET GAIN FOR TARGET = PREMIUM
YOU CAN REPLACE PV ABOVE BY MKT.CAP ALSO

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 12
ACQUIRER ECONOMICS

ENTIRE ‘PAYMENT’BY EXCHANGE OF SHARES

YOUR COMPANY ACQUIRES ANOTHER BY ISSUING SHARES TO IT


YOU CAN NEVER FEEL THE SAME WAY ABOUT YOUR COMPANY
OTHERS NOW HAVE ALSO BECOME SHAREHOLDERS
ITS LIKE ALL ALONG YOU WERE HAVING YOUR HOUSE TO YOURSELF,
NOW YOU HAVE GIVEN A PART OF IT ON RENT
YOUR PRIVACY IS GONE, YOU SHARE WITH AN OUTSIDER ALL
FACILITIES
OF COURSE YOU GET RENT
BUT THE HOUSE IS NEVER FULLY ‘YOURS’
ACQUIRER SHARES OWNERSHIP WITH TARGET’S SHAREHOLDERS
HE WILL STILL HAVE MAJOR SHARE BUT FOREVER HIS SHARE IN THE
NEW FIRM WILL ONLY BE CALCULATED AS A PERCENTAGE

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 13
ACQUIRER ECONOMICS

ENTIRE ‘PAYMENT’BY EXCHANGE OF SHARES

 New entity =
PV of ACQUIRER + PV of TARGET +
PV of synergy

New Entity shared as follows % of ACQUIRER % of TARGET


  IN NEW ENTITY IN NEW ENTITY

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 14
ACQUIRER ECONOMICS

ENTIRE ‘PAYMENT’BY EXCHANGE OF SHARES

ACQUIRER CALCULATION OF NET GAIN WILL BE:


‘PERCENT’ OWNED IN NEW ENTITY LESS PV OF OLD ACQUIRER
IN CASE YOU GO BY MARKET PRICE, NEW ENTITY: MKT.CAP OF OLD
ACQUIRER+MKT.CAP OF OLD TARGET+PV OF SYNERGIES
NET GAIN = ‘PERCENT’ OWNED OF [MKT.CAP ACQ+MKT.CAP
TARGET+PV OF SYNERGIES] LESS MKT.CAP ACQUIRER
TARGET CALCULATION OF NET GAIN WILL BE:
‘PERCENT’ OWNED IN NEW ENTITY LESS PV OF OLD TARGET

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 15
ACQUIRER ECONOMICS

PART CASH AND PART ‘PAYMENT’BY EXCHANGE OF


SHARES

WHAT WOULD YOU DO?


OVER TO ROCKY MOUNTAIN

September 2009
DMS FINANCIAL SERVICES Co. (P) Ltd.
Slide 16

You might also like