M&A-Mergers & Acquisitions
Copyright 2013 BusinessAllstars.com - All Rights Reserved

XL   Companys  If eliminating Target Int-Bear. Liab enter yes?  
Target % Acquiring % Fin Source Combined Co %
Excess Cash Equivalents $ $ % $
Net Oper. Working Cap. $ $ % $
Goodwill $
Invested Capital $ Cap Str $ Cap Str $ Cap Str
Int-Bearing Liabilities $ % $ % % $ %
Book Value of Equity $ $ % $
Number of Shares O/S Offr Price $
Stock Price $ $ $ $
Market Value of Equity $ % $ % $ %
Total to be funded $ Other % Other % Incr. EBIT Average %
E.B.I.T. $ $ % $
Interest Expense $ % $ % $ %
Taxes $ % $ % $ %
Net Income $ $ $
Earnings Per Share $ $ $
Price / Earnings


Enter Inputs in the YELLOW boxes