Professional Documents
Culture Documents
Chương 7
Chương 7
1
thach.ph@ou.edu.vn
Thach H. Pham (PhD) Investment Banking February 10, 2024 0 / 26
Outline
1 Differences of Opinion
2 Collar
3 Merger Arbitrage
Key Concepts & Skills
1 Differences of Opinion
2 Collar
3 Merger Arbitrage
Earnout
DCF
Value according to the Bidder > Consideration at closing + Bidder’s
valuation of Earnout
Value according to the Target < Consideration at closing + Target’s
valuation of Earnout
An Example
The Bidder thinks that the Target value is €30 ml, while Target
thinks the fair value is €40 ml. The Bidder believes that the EBITDA
growth rate for next few years cannot be greater than 5% per annum.
In contrast the Target thinks that a reasonable growth rate is 30%
They negotiate the following consideration: (a) €20 ml cash and (b)
1 times the EBITDA at year-end five. Target’s current EBITDA is
€10 ml. Assuming a discount rate equal to 10% (for both parties),
the deal appears convenient to both Bidder and Target.
Earnouts as Options
EBITDA = b × R + a
The payoff of an earnout:
[ ]
H−a
M × Max[b × R + a − H; 0] = M × b × Max R − ;0
b
M × b × Max[RT − R0 ; 0]
An Example
The agreement:
2X Max[EBITDA5 - €10 ml; 0]
Assume the following Revenues-EBITDA function:
EBITDA = 0.5 x R - €5 ml
R0 = €30 ml
Techniques
The analytical approach (Black-Scholes or any closed forms):
theorectical (unrealistic), not flexible
Monte Carlo simulations: chosen distribution, flexible
1 Differences of Opinion
2 Collar
3 Merger Arbitrage
Fixed-Exchange Collar
The Bidder and the Target decide to fix the value to Target’s
shareholders
Whatever the Bidder stock price at closing, the value to Target
shareholders is certain: however the ownership structure is
uncertain, as the number of shares is adjusted according to the
Bidder stock price
1 Differences of Opinion
2 Collar
3 Merger Arbitrage
The Arbitrage Spread
The Interpretation
The current Target stock price can be seen as the
probability-weighted average of two outcomes:
the deal is consummated and the Target’s shareholders get the
bid price
the merger fails and the Target price is at its stand-alone level
The Formulas
PCurrent
T = Prob. × pBid Alone
T + (1 − Prob.) × pT
pCurrent
T − pAlone
T
Prob. =
pBid
T − pAlone
T
An Example