Homework answers / question archive / 17) The implied enterprise value of Snap Inc

17) The implied enterprise value of Snap Inc

Finance

Share With

17) The implied enterprise value of Snap Inc., calculated using the assumptions and acquisitior premium provided, is: $30,498 $92,661 $91,669 $92,165 Acquisition of Snap by Amazon 20% 5% Acquisition Structure Assumptions Acquisition Premium Equity Issuance Discount (to Current Price) % Debt Financing % Equity Financing 20% 80% Acquirer and Target Assumptions Share Price ($/sh.) Fully Diluted Shares Outstanding (MM) Net Debt FY+ 1 Normalized Net Earnings FY+ 1 Normalized Cash Flow Amazon Acquirer $3,099.40 518 $66,884 $23,688 $69,825 Snap Target $44.29 1,734 -$496 -$581 $334 Pro Forma Adjustment FY+ 1 Normalized Net Earnings FY+ 1 Normalized Cash Flow Pro-Forma Net Debt $3,134 $642 $85,595