Fill This Form To Receive Instant Help
Fill This Form To Receive Instant Help
Homework answers / question archive / The pro-forma enterprise value of Amazon Inc
The pro-forma enterprise value of Amazon Inc. is expected to be:
Acquisition Assumption
Acquisition of Snap by Amazon
|
Acquisition Structure Assumptions |
|
|
Acquisition Premium |
20% |
|
Equity Issuance Discount (to Current Price) |
5% |
|
% Debt Financing |
20% |
|
% Equity Financing |
80% |
|
Acquirer and Target Assumptions |
||
|
|
Amazon Acquirer |
Snap Target |
|
Share Price ($/sh.) |
$3,099.40 |
$44.29 |
|
Fully Diluted Shares Outstanding (MM) |
518 |
1,734 |
|
Net Debt |
$66,884 |
-$496 |
|
FY + 1 Normalized Net Earnings |
$23,688 |
-$581 |
|
FY + 1 Normalized Cash Flow |
$69,825 |
$334 |
|
Pro Forma Adjustment |
|
|
FY + 1 Normalized Net Earning |
-$3,134 |
|
FY + 1 Normalized Cash Flow |
$642 |
|
Pro-Forma Net Debt |
$85,595 |
Already member? Sign In
