Professional Documents
Culture Documents
CFI - Merger Model - Complete
CFI - Merger Model - Complete
Table of Contents
Control Panel
Outputs
Sensitivities
Model
Comps Data
Diluted Shares Calculation
Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/
o all written material, content layout, images, formulas, and code, are protected under international copyright and trademark laws.
ed, or transmitted in any form by any means, including photocopying, recording, or other electronic or mechanical methods,
noncommercial uses permitted by copyright law.
© Corporate Finance Institute. All rights reserved.
Other Assumptions
Effective Tax Rate 30.0%
© Corporate Finance Institute. All rights reserved.
Model Outputs
All Amounts Denominated in US$MM Unless Otherwise Stated
Acquisition Overview
Amazon Price $3,146.14
Snap Inc. Price $66.67
Acquisition Premium 15.0%
Offer Price $76.67
Implied Exchange Ratio 0.02
Acquisition Financing
% Debt 20.0%
% Equity 80.0%
Notes:
1. Normalized amounts (i.e. excludes one-time transaction costs)
Pro Forma Change
$3,146.14 0%
528 2%
$1,659,932 2%
$65,980 15%
$1,725,911 2%
$476,731 1%
$562,831 1%
$72,939 0%
$91,200 1%
$44.13 -8%
$64.64 -5%
$144.56 -1%
$184.49 -1%
23.7x 2%
18.9x 1%
71.3x 9%
48.7x 5%
21.8x 1%
17.1x 1%
0.9x 15%
0.7x 14%
0.0x 13%
47% -9%
© Corporate Finance Institute. All rights reserved.
Sensitivity Analysis
All Amounts Denominated in US$MM Unless Otherwise Stated
Sensitivity Analysis
20.0%
10.0% 6.0%
0.0%
-10.0% -5.2% -5.9% -7.9%
-20.0% -17.2%
-30.0%
-28.5%
-40.0%
-50.0%
-60.0%
-70.0%
-80.0% -74.0%
Walmart eBay Expedia Snap Inc. Facebook Twitter Alphabet
10.0%
1.1%
0.0%
-2.0% -3.5% -4.6%
-10.0% -8.8%
-20.0%
-20.7%
-30.0%
-40.0%
-50.0%
-53.9%
-60.0%
Walmart Expedia eBay Snap Inc. Facebook Twitter Alphabet
-30.0%
-40.0%
-50.0%
-53.9%
-60.0%
Walmart Expedia eBay Snap Inc. Facebook Twitter Alphabet
Financial Metrics
2022 2021 2022
-5% Total Debt/Capital 47.2%
-1% Net Debt/EBITDA 0.9x 0.7x
14.0%
11.8%
12.0%
10.0% 9.0%
8.0%
6.3%
6.0%
5%
4.0% 3.1%
1.9%
2.0%
0.6%
0.0%
-74.0% -2.0%
tter Alphabet Alphabet Walmart Facebook eBay Expedia Twitter Sn
8.0%
7.0%
6.0%
5.0% 4.6%
4.0%
7% 3.0%
1.9% 2.1%
2.0%
1.0% 0.2%
0.0%
-0.1%
-1.0% -0.7%
-53.9%
-2.0%
tter Alphabet Snap Inc. Twitter Expedia eBay Facebook Alphabet W
1.9% 2.1%
2.0%
1.0% 0.2%
0.0%
-0.1%
-1.0% -0.7%
-53.9%
-2.0%
tter Alphabet Snap Inc. Twitter Expedia eBay Facebook Alphabet W
remium
25% 30%
remium
25% 30%
remium
25% 30%
Debt Financing
Alphabet Facebook
6 7
%
0.6%
-1.3%
dia Twitter Snap Inc.
Debt Financing
Alphabet Facebook
6 7
Alphabet Walmart
4.6% 6.8%
6.8%
4.6%
Capitalization Summary
Acquisition Summary
Acquisition Premium
Offer Price
Purchase Price
Target Debt
Target Cash and Cash Equivalents
Transaction Value
%
Debt Issued 20.0%
Equity Issued 80.0%
Goodwill
Purchase Price
FMV of Equity (Market Capitalization)
Goodwill Created
FMV of Total Assets
FMV of Total Liabilities
FMV of Equity
FMV of Total Assets
FMV Adjustment for PP&E, Goodwill and Other Intangibles Attributed to Depreciable Property
Incremental Depreciation
Other Adjustments
Additional Interest Expense
Amortization of Debt Financing Fees
2022
Revenue $557,294
EBITDA $90,110
Net Earnings $35,107
Cash Flow $96,321
Snap Inc.
15.0%
$76.67
0.02
$35,152
$1,112
$546
$35,719
$7,030
$28,122
$11
$35
$1,125
$20
$1,191
Snap Inc.
$35,152
$30,567
$4,585
$2,694
$30,567
$33,262
$5,024
-$1,494
$3,531
$33,262
-$3,531
$29,731
$448
$939
$106
$1,494
$29,731
$28,237
$6,445
$823
$281
$4
($823)
($281)
($4)
($20)
($11)
$342
($797)
($823)
($281)
($4)
$332
($776)
$3,828 $476,731
$343 $72,939
-$781 ($797) $23,263
-$781 ($776) $23,284
$344 $29 $76,247
$344 $51 $76,269
$5,537 $562,831
$1,090 $91,200
-$228 ($776) $34,103
$965 $51 $97,336
$66.67 $3,146.14
458 9 528
© Corporate Finance Institute. All rights reserved.
Financial Data
Current Capitalization
Stock Ticker
Share Price ($/sh.)
Date
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
Net Debt
Cash and Cash Equivalents
Total Assets
Total Liabilities
Total Equity
Check
FY+2
Revenue
EBITDA
Net Earnings
Cash Flow
FY+2
EV/Revenue
EV/EBITDA
P/E
P/CF
Leverage Metrics
Total Debt / Equity
Total Debt / Book Capitalization
Total Debt / Market Capitalization
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
In-the-Money Options
Shares Repurchased (TSM)
Additional Shares Issued (TSM)
Type
Total
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Total
Total Converted
Total Unconverted
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
In-the-Money Options
Shares Repurchased (TSM)
Additional Shares Issued (TSM)
Total
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Total
Total Converted
Total Unconverted
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
In-the-Money Options
Shares Repurchased (TSM)
Additional Shares Issued (TSM)
Type
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Convertible Notes (2021) $954 $77.64
Convertible Notes (2024) $1,150 $57.14
Convertible Notes (2025) $1,000 $41.50
Total
Total Converted
Total Unconverted
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
In-the-Money Options
Shares Repurchased (TSM)
Additional Shares Issued (TSM)
Type
Total
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Total
Total Converted
Total Unconverted
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
In-the-Money Options
Shares Repurchased (TSM)
Additional Shares Issued (TSM)
Type
Total
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Convertible Notes (2025) $1,000 $28.18
Convertible Notes (2026) $1,265 $22.81
Total
Total Converted
Total Unconverted
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
In-the-Money Options
Shares Repurchased (TSM)
Additional Shares Issued (TSM)
Type
Total
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Total
Total Converted
Total Unconverted
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
In-the-Money Options
Shares Repurchased (TSM)
Additional Shares Issued (TSM)
Total
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Total
Total Converted
Total Unconverted
Shares Outstanding
Basic Shares Outstanding (MM)
Dilution From Unvested RSUs/RSAs (MM)
Dilution From Equity Instruments (TSM) (MM)
Dilution From Convertible Debt (MM)
Diluted Shares Outstanding (TSM) (MM)
Type
Total
Convertible Debt
Face Conversion
Details Value Price
[MM] [$/sh.]
Total
Total Converted
Total Unconverted
$3,146.14
503.0
15.2
0.0
0.0
518.2
$1,630,330
Proceeds
[$MM]
$0
$0
$0
$0
$0
$0
0.0
0.0
0.0
Unvested
Number
Outstanding
[MM]
15.2
15.2
Shares
Issued
[MM]
0.0
0.0
0.0
0.0
0.0
$0
$0
$131.37
2,831.0
29.3
0.0
0.0
2,860.3
$375,758
Proceeds
[$MM]
$0
$0
$0
$0
$0
$0
0.0
0.0
0.0
Unvested
Number
Outstanding
[MM]
6.0
23.3
29.3
Shares
Issued
[MM]
0.0
0.0
0.0
0.0
0.0
$0
$0
$77.63
796.0
40.3
1.1
44.2
881.6
$68,436
Proceeds
[$MM]
$27
$0
$0
$0
$0
$27
1.4
0.3
1.1
Unvested
Number
Outstanding
[MM]
0.7
0.9
36.6
2.0
40.3
Shares
Issued
[MM]
0.0
20.1
24.1
0.0
44.2
$2,150
$954
$58.48
684.0
25.0
0.0
0.0
709.0
$41,462
Proceeds
[$MM]
$0
$0
$0
$0
$0
$0
0.0
0.0
0.0
Unvested
Number
Outstanding
[MM]
25.0
25.0
Shares
Issued
[MM]
0.0
0.0
0.0
0.0
0.0
$0
$0
$66.67
231.6
131.2
4.7
90.9
458.5
$30,567
Proceeds
[$MM]
$58
$0
$0
$0
$0
$58
5.6
0.9
4.7
Unvested
Number
Outstanding
[MM]
131.2
131.2
Shares
Issued
[MM]
35.5
55.5
0.0
0.0
90.9
$2,265
$0
$161.24
138.1
5.3
3.0
0.0
146.4
$23,598
Proceeds
[$MM]
$920
$0
$0
$0
$0
$920
8.7
5.7
3.0
Unvested
Number
Outstanding
[MM]
5.3
5.3
Shares
Issued
[MM]
0.0
0.0
0.0
0.0
0.0
$0
$0
$2,069.66
675.2
19.3
0.0
0.0
694.5
$1,437,401
Proceeds
[$MM]
$0
$0
$0
$0
$0
$0
0.0
0.0
0.0
Unvested
Number
Outstanding
[MM]
19.3
19.3
Shares
Issued
[MM]
0.0
0.0
0.0
0.0
0.0
$0
$0
$264.91
2,849.0
96.7
0.0
0.0
2,945.7
$780,354
Proceeds
[$MM]
$0
$0
$0
$0
$0
$0
0.0
0.0
0.0
Unvested
Number
Outstanding
[MM]
96.7
96.7
Shares
Issued
[MM]
0.0
0.0
0.0
0.0
0.0
$0
$0