2024M&A
2024M&A
2024M&A
Session 8
## NUS Confidential ##
M&As: An Overview
2
## NUS Confidential ##
2
3
## NUS Confidential ##
Mergers and Acquisitions
4
## NUS Confidential ##
Mergers and Acquisitions
5
## NUS Confidential ##
M&As Generally:
Transactions can
Are very Large sums of transform local &
complex deals money involved. international
economies, inter-
country relations.
6
## NUS Confidential ##
M&As Generally:
Transactions can
transform local &
Are very complex Large sums of international
deals money involved. economies, inter-
country relations.
7
## NUS Confidential ##
M&As Generally:
Transactions can
transform local &
Are very complex Large sums of international
deals money involved. economies, inter-
country relations.
8
## NUS Confidential ##
M&As Generally:
Transactions can
transform local &
Are very complex Large sums of international
deals money involved. economies, inter-
country relations.
9
## NUS Confidential ##
M&As Generally:
Transactions can
transform local &
Are very complex Large sums of international
deals money involved. economies, inter-
country relations.
10
## NUS Confidential ##
Takeovers
• Takeovers can take place via acquisition (and much less commonly, via proxy contests)
11
## NUS Confidential ##
Mergers
• Mergers: The combination of two or more corporations in which one corporation survives and the other
corporation ceases to exist.
• The surviving corporation retains the name, identity, assets, and liabilities of the firm that ceases to exist.
• Consolidation: Two firms terminate their legal existence and become part of a new firm.
• Mergers are negotiated among senior managers of the combining firms. Post merger management often
includes managers from both firms
• Mergers and consolidations must be approved by the Board of Directors and a vote of the stockholders of
each firm.
12
## NUS Confidential ##
Acquisition of Stock
• Under a complete acquisition, one firms buys another firm’s voting stock
• Tender offers: the stock is purchased through a public offer, made directly by the acquiring firm to the
shareholders of the target. Thus, no need for shareholder vote
13
## NUS Confidential ##
Acquisition of Assets
• One firm acquires another firm by buying all or selected assets of the target
14
## NUS Confidential ##
Motives for M&As
15
## NUS Confidential ##
15
WHY?
16
## NUS Confidential ##
What is the NPV of acquiring a firm worth
$200 by paying its fair value?
17
## NUS Confidential ##
17
Why merge?
+ =
2 + 2 = 6?
Firm A Firm B Synergies Firm A + B
+ + =
18
## NUS Confidential ##
What are the motives behind M&As?
• Synergies: 𝑉𝐴𝐵 − 𝑉𝐴 + 𝑉𝐵 = ?
• Operational Synergies
• Economies of scale
• Economies of vertical integration
• Complementary resources
• Revenue enhancements
• Financial Synergies
19
## NUS Confidential ##
Synergies
20
## NUS Confidential ##
Examples of Synergies
Seagram also hopes to help its other brands by making use of Martell's strong distribution network in
the Far East, the fastest growing liquor market in the world.
21
## NUS Confidential ##
Examples of Synergies
Joined forces with an Australian company to purchase Westbus, one of Australia's largest private bus firms
Hold a 51% stake.
‘.. marks.. entry into the Australian transport sector, widening .. global footprint …’
ComfortDelGro’s Australian subsidiary, ConfortDelgro Cabcharge (CDC) will acquire bus builder Custom Coaches to
get a 35% share of the Australian bus building market.
The acquisition will act as a base when CDC’s new manufacturing plant … opens in early 2009.
‘…. help .. get a foothold until the building plant goes into operation’
… Comfortdelgro, the world’s 2nd largest land transport company, …has operations in 7 countries (Singapore,
China, UK, Ireland, Australia, Vietnam, Malaysia)
22
## NUS Confidential ##
What are the potential synergies when
two airlines merge?
23
## NUS Confidential ##
23
Other Motives For M&As
• 2 + 2 = 3???
24
## NUS Confidential ##
Valuing the Target
25
## NUS Confidential ##
25
Valuing the Target
• For now, we will calculate the maximum offer price that the Acquirer would be willing to
offer
• Later, we will discuss how the synergies are split between Acquirer and Target
26
## NUS Confidential ##
Valuing the Target
• To value the target as a whole to the acquiring firm, the target’s total cash flows AFTER
acquisition must be estimated. Thus, both the target’s existing abilities and its impact on the
Acquirer’s cash flows must be estimated.
𝐶1 𝐶2 𝐶3 𝐶𝑛 + 𝑇𝑉𝑛
𝑉𝑎𝑙𝑢𝑒 = + 2
+ 3
+ ⋯+
1+𝑟 1+𝑟 1+𝑟 1+𝑟 𝑛
• Thus, it is necessary to estimate the target’s new expected cash flows and applicable discount rate,
assuming acquisition
27
## NUS Confidential ##
Establishing a Floor Value
• Since we have two parties, we first need to determine whether there will be synergies in the
first place.
• Calculating the target on a stand-alone basis (without the benefits of acquisition) should
establish a floor for negotiating purposes.
28
## NUS Confidential ##
Valuing the Target – Some considerations
• Discount Rate estimates: WACC must match the business risk, financial risk, expected inflation
and currency of the cash flows to be discounted
• What is the business risk of the cash flows as the merger/acquisition proceeds?
• Are the acquirer and target in the same industry?
• Will the target’s business risk somehow change?
• Will the target’s financing change?
29
## NUS Confidential ##
Valuing the Synergies Separately
• If the acquirer and target values are known and/or accepted as is, then the merged firm can be
valued by focusing on valuing the synergies
• We then focus on specifically identifying the synergistic cash flows and the associated risk with
realized those synergies.
30
## NUS Confidential ##
Example: Valuing the Synergies Separately
• First, assume that the Target’s Value as is equals $71 per share.
• What is the Target's Additional Value as an Acquisition? To determine the value of the target to
the acquirer, we need to add the PV of the synergies
• Assume 𝑟 = 14.57%, the PV of the Synergies is $2.661M. The target has 90.5M shares
outstanding, thus the synergies are $29.40 per share
31
## NUS Confidential ##
M&A Premiums
32
## NUS Confidential ##
32
Premium in Takeovers
• Definition of Premium: Difference between the price effectively paid for the takeover
and the fair value
33
## NUS Confidential ##
Premium in Takeovers
34
## NUS Confidential ##
35
## NUS Confidential ##
Hostile vs Friendly Takeovers
36
## NUS Confidential ##
How much to pay: Splitting the Synergies
Example
• Pre-merger
• The acquirer has 50 million shares outstanding, each currently selling at $100 per share ($5 billion market value)
• The target has 40 million shares outstanding, each currently selling for $70 per share ($2.8 billion market value)
• Post-merger
• The net present value of the synergies is $1.7 billion
37
## NUS Confidential ##
How much to pay: Splitting the Synergies
Example
Synergy
expected by
Expected acquirer? 30%
$12.5 / sh
Total
100% Synergies Synergy
Value
"Captured"
$42.5 / sh Target 70%
by Target?
Offer
Price $30 / sh
40 Million Target
Shares Outstanding
Target - on $100 * $30/share
its own, per target premium = $1.2
Price/Share share in Billion Total
cash or Premium
$70 / sh stock
HOW we pay affects
HOW MUCH we pay 38
## NUS Confidential ##
How to calculate the bid premium?
• Assume market value of target is $10 one day before bid announcement and the value of the
bid is $12. Then the bid premium is $2.
• Correct?
• Assume the target value was $8 one month before bid announcement. Is the bid premium $4?
39
## NUS Confidential ##
How to calculate the bid premium?
• The answer to these questions depend on whether information on the bid was leaked
before announcement.
• However, assume there is a leakage about one month prior to the announcement.
Prices will increase from $8 to $10 because of “run-up”, i.e. anticipation of the merger.
• If that is the case, then one should take the “unaffected price”, i.e., $8 to calculate the
premium
40
## NUS Confidential ##
Target’s Stock Price Around M&A
Announcement
41
## NUS Confidential ## Source: Keown, Pinkerton (1981) using US data from 1975-1978
Stock Prices Around M&A Announcement
Target Acquirer
42
## NUS Confidential ##
How to calculate the bid premium?
• Note: in this scenario, we are assuming that the stock market indices have not changed over the
previous period. If the stock market increased over the previous month, one needs to adjust the
model using the CAPM (or other similar asset pricing models)
• Usual practice: assume a high possibility of leakage 1 month (or also 3 months) before the
announcement.
• Could check using information on trade volume, as well.
• All in all, the premium paid can be divided into two parts:
where ‘Markup’ is increase in stock price from 1 day before announcement to 1 day after
announcement
43
## NUS Confidential ##
What causes runups?
• Insider trading
• Meurlbroek (1992) shows that pre-bid runups are correlated with insider trading using a
sample of cases where the SEC has successfully prosecuted insiders. She estimates that
almost half the runup is attributable to days when insiders traded.
• Acharya, Johnson (2007) find that in case of private equity buyouts, the pre-bid runup is
higher when the number of financing participants is higher. They find that more “insiders”
may be leading to more insider trading.
• Jarrell & Poulsen (1989) find several sources of legitimate information for
runup: announcement of 13D filing when investors announce stake of 5%+.
They also find that bid premiums are higher when runups are large.
44
## NUS Confidential ##
Evidence of Bill Schwert (JFE, 1996): used in
expert testimony in a court case
• Examined a sample of 1,814 successful & unsuccessful mergers in 1975-1991
• Used a market model for 253 trading days ending 6 months before first public announcement (to
estimate alpha and beta).
45
## NUS Confidential ##
Toehold
• Should a bidder buy shares in the target prior to the announcement, often called a
‘toehold’?
• But suppose share buying increases share price prior to bid announcement (higher ‘run
up’), how will this affect the premium?
• Bidder may end up paying more
• Target may argue that runup is not part of the bid premium but reflects its own
performance.
• This will again increase the price that the bidder needs to pay
46
## NUS Confidential ##
Bid premium in mergers
• Market model
𝑅𝑖 = 𝛼𝑖 + 𝛽𝑖 𝑅𝑚 + 𝑒𝑖
where
• 𝑅𝑖 : returns on security i
• 𝛼𝑖 : past out performance against market index
• 𝑅𝑚 : returns on the market index
• 𝛽𝑖 : beta of security i
47
## NUS Confidential ##
Bid premium in mergers
• Step 1: Estimate alpha and beta using a ‘clean period’ outside window of bid announcement period
(say 4 months).
• If bid announcement window is 4 months, estimate alpha and beta, 36 months prior to
announcement window.
• The bid announcement window is roughly the period beginning with the bid rumors to bid
announcement day, e.g., 4 months.
• Step 2: Using estimates of alpha and beta from step 1, calculate abnormal returns for merger
window say for 4 months prior to announcement.
48
## NUS Confidential ##
Bid premium in mergers
• An unexpectedly bad (or good) earnings announcement around the time of the merger might
contaminate the data and make measurement of the bid premium more difficult
• Market timing is also important in merger and acquisition. GKN was doing badly and new CEO just
appointed when the bid by Melrose was launched
49
## NUS Confidential ##
Payment Options
50
## NUS Confidential ##
50
Payment Options
• There are two main ways to pay a merger
• Stock:
• give stock of bidder company to shareholders of target company in exchange for their stock in the target firm
• Target shareholders become shareholders of the bidder firm
• Exchange Ratio: How many shares of the bidder should you give for each share of the target. How to calculate it?
• 26% of all mergers are cash-financed, 37% are all stock deals. The rest are a mix (Betton, Eckbo,
Thorburn, 2008)
51
## NUS Confidential ##
Payment Options
• In case of stock-swap merger, the acquiring shareholders would benefit if the price of the shares of the merged
firm is higher than the price of the shares of the standalone acquiring firm
• Let A be the value of the acquiring firm, T of the target firm, S the value of synergies, 𝑁𝐴 the number of shares of
the acquiring firm, x the number of new shares to pay for the target.
𝐴+𝑇+𝑆 𝐴
> = 𝑃𝐴
𝑁𝐴 + 𝑥 𝑁𝐴
𝑇
• Another way to see this 𝑥𝑃𝐴 < 𝑇 + 𝑆, and since 𝑃𝑇 = , then:
𝑁𝑇
𝑥 𝑃𝑇 𝑆
𝐸𝑥𝑐ℎ𝑎𝑛𝑔𝑒 𝑅𝑎𝑡𝑖𝑜 = < 1+
𝑁𝑇 𝑃𝐴 𝑇
52
## NUS Confidential ##
Splitting the Synergies
• Pre-merger:
• The acquirer is an all-equity firm with 1 M shares currently selling for $15 per share. Its equity value is
comprised of its own project, the PV of which is $10M. The firm has $5M in cash as well
• The target is an all-equity firm with 0.5M shares valued at $8 per share. It has one project valued at $4M.
• Post-Merger:
• The NPV of synergies is $1 M
53
## NUS Confidential ##
Splitting the Synergies
Acquirer pays the target $8 per share. The value of the acquiring firm will be $16 M ($
15M as before + $ 1M of synergies)
Acquirer pays the target $10 per share. The value of the acquiring firm will be $15 M
(same as before)
54
## NUS Confidential ##
Splitting the Synergies
C: Stock Payment, Acquirer Gains Full Synergies
Step 2: How much of the combined firm will be owned by the target shareholders?
• Since zero synergies are given to target shareholders, the price paid for their shares is
the market price pre-merger.
• Target shareholders will get 4/20 = 20% of the combined firm
• Acquirer shareholders will hold 80% of the combined firm
55
## NUS Confidential ##
Splitting the Synergies
Step 3: Calculate the implied price per share of acquirer’s stock post-merger
• (80%*$20M)/(1M) = $16 per share
Step 4: Calculate how many shares need to be issued to pay the target shareholders
• $4M/$16 = 250,000 shares
Step 5: Calculate the exchange ratio (shares of acquirer given to target per share of the
target): 250,000/500,000 = 50%
56
## NUS Confidential ##
Splitting the Synergies
Step 2: How much of the combined firm will be owned by the target shareholders?
• Since full synergies are given to target shareholders, the price paid for their shares is the market
price pre-merger plus the synergies.
• Target shareholders will get 5/20 = 25% of the combined firm
• Acquirer shareholders will hold 75% of the combined firm
57
## NUS Confidential ##
Splitting the Synergies
Step 3: Calculate the implied price per share of acquirer’s stock post-merger
• (75%*$20M)/($1M) = $15 per share
Step 4: Calculate how many shares need to be issued to pay the target shareholders
• $5M/$15 = 333,333 shares
Step 5: Calculate the exchange ratio (shares of acquirer given to target per share of the
target): 333,333/500,000 = 66.6%
58
## NUS Confidential ##
Exercise
Calculate the target offer price and the exchange ratio (when applicable) for the following
scenario:
• Pre-merger:
• The acquirer is an all-equity firm with 1 M shares currently selling for $15 per share. Its equity value is comprised of its on
project, the PV of which is $10M. The firm has $5M in cash as well
• The target is an all equity firm with 0.5M shares valued at $8 per share. It has one project valued at $4M.
• Post-Merger:
• The NPV of synergies is $5 M
59
## NUS Confidential ##
Payment Options: the United-Continental Case
60
## NUS Confidential ##
The problem in a nutshell
61
## NUS Confidential ##
One way to think about the problem
𝑃𝑟𝑒𝑚𝑖𝑢𝑚 = 𝑦 ⋅ 𝐴 + 𝑇 + 𝑆 − 𝑇
• Rumors in April 6th. Assume April 30th is the date of announcement of the bid.
• What are the synergies in this case? Do you need to make any more
assumptions?
62
## NUS Confidential ##
One way to think about the problem
• Say United is willing to give a premium equal to half the merger gains.
• Assume the market index did not change over this period. Otherwise, you have
to take into account for the change.
63
## NUS Confidential ##
Economic Gains: Stock Acquisition
• If the premium United is paying is equal to half the merger gains ($554m) then the premium is $277m.
Continental stockholders should then receive a fraction y of the combined firm, where
𝑃𝑟𝑒𝑚𝑖𝑢𝑚 = 𝑦 ∗ 𝐴 + 𝑇 + 𝑆 − 𝑇
$277 = 𝑦 ⋅ $6898 − $2939
277 + 2939
𝑦= = 46.6%
6898
𝑥 𝑥
= = 46.6% ⇒ 𝑥 = 152.63𝑚 𝑠ℎ𝑎𝑟𝑒𝑠
𝑥 + 𝑁𝐴 𝑥 + 174.9𝑚
𝑥
• Exchange ratio?
𝑁𝑇
152.63
• For each Continental share they should receive = 1.09 United shares
139.6
64
## NUS Confidential ##
What determines exchange ratio
All equity exchange offers require the publication of the exchange ratio. It is influenced by:
65
## NUS Confidential ##
What actually happened
66
## NUS Confidential ##
Exercise 2
A company X has just announced a bid for a target Y. The table below gives the prices of the
respective shares just after the announcement of the bid, September 1, and two months
earlier July 1, when rumors of the bid first began.
Assume the rise in share prices reflects expected value of the synergies. The intention of the
merging parties is to share the synergies roughly equally between the merging parties, ie.
the bid premium to the target is 50 percent of the synergies. The merger is an all equity
exchange transaction.
Calculate the fraction of the merged company that will be owned by Y. Also, calculate the
exchange ratio (the # of shares offered to Y for each of its shares)
67
## NUS Confidential ##
Exercise 2
Solution
In this case, bid premium is $20 (half of the synergies)
To calculate the fraction of the merged company that will be owned by Y, we need to solve
the formula
$20𝑚 = 𝑦 ⋅ 335𝑚 – 75𝑚
20+75
y= = 28.35%
335
Thus, the number of shares that Y should receive from the new company X should be
𝑥
= 28.35%
𝑥 + 110𝑚
0.2835 𝑥 + 31.19 = 𝑥
𝑥 = 43.54𝑚
Thus, for each share of Y, they should receive
43.54𝑚
= 0.86 (the exchange ratio)
50𝑚
68
## NUS Confidential ##
Takeover Defenses
69
## NUS Confidential ##
Takeover Defenses
• If bids are above market value on average, why would management oppose an
acquisition offer?
70
## NUS Confidential ##
Poison Pill
• Goal: increase the cost of hostile takeovers
• Examples:
• Diluting the hostile acquirer existing position
• Option to buy new shares at half price if you are not the
hostile acquirer
• Special voting rights
• Hostile acquirers are left out
71
## NUS Confidential ##
Poison Pill
53
51
49
47
Price (USD)
45
43
41
39
37
35
72
## NUS Confidential ##
Golden Parachutes
• Examples:
• Activision Blizzard CEO Bobby Kotick: $250 million
golden parachute
73
## NUS Confidential ##
Other Defenses
• Staggered Boards
• Only a fraction of the board is elected each year
• Makes it difficult to elect a new board quickly
74
## NUS Confidential ##
Managerial Resistance
• Management of the target activates press releases and mailings to shareholders.
• Only 34% of target CEOs are retained as officers of the merged firm (Hartzell, Ofek and Yermack, 2000)
• However, resistance may benefit shareholders if it results in a higher offer from the bidding firm or another
bidder.
75
## NUS Confidential ##
The rise & fall of Yahoo
https://www.youtube.com/watch?time_continue=1&v=Ec_IHQWyTXY&feature=emb_title
76
## NUS Confidential ##
Example where managerial resistance hurt
shareholders
• The rise and fall of Yahoo https://www.youtube.com/watch?v=Ec_IHQWyTXY
• Feb 1 2008, Microsoft (CEO Steve Ballmer) made an unsolicited acquisition offer for Yahoo at $44.6 billion or $31
per share
• 62% premium over Yahoo’s stock price of $19.18
• Feb 11, Yahoo rejected Microsoft’s offer as being too low. Asked for $35-$37
• Yahoo began looking for a white knight.
• Feb 22, two pension companies sued Yahoo and its BOD for breaching their duty to shareholders by opposing
Microsoft’s takeover bid.
• Early March, Google CEO Eric Schmidt said he was concerned that a Microsoft-Yahoo merger might hurt the
internet by compromising its openness.
77
## NUS Confidential ##
Example where managerial resistance hurt
shareholders
• May 3, Microsoft withdrew its bid. Yahoo stock price plunged to $23.02
• May 15, Carl Icahn (a well known corporate raider) started a proxy contest to attempt a boardroom coup to oust
Yahoo's management at its August annual meeting.
• June 12, Yang issued statement that talks with Microsoft had ended
• Announced a search advertising alliance with Google. Many executives and senior management announced plans to leave Yahoo. Lost
confidence in Yahoo’s strategies.
• July 7, Microsoft declared that it might consider another bid if Yahoo’s 9 directors were ousted at the August annual
meeting
• Able to better negotiate with a new board
• July 21, Yahoo appointed Carl Icahn and 2 of his allies onto an expanded board.
• Aug 1, all directors were re-elected.
• Nov 20, Yahoo’s stock dropped to a 52 week low of $8.94.
• Nov 30, Microsoft offered to buy Yahoo for $20 billion (1st offer at $44.6b).
• Jan 13 2009, Carol Bartz replaced Jerry Yang as CEO. Stock price at $12.10
…
• Acquired by Verizon in 2017 for $4.5 billion.
78
## NUS Confidential ##
Conclusion
• Mergers and Acquisitions are complex deals and involve large sums
79
## NUS Confidential ##
Thanks!
Does anyone have any questions?
dimasfazio@nus.edu.sg
BIZ 1 - #07-62
## NUS Confidential ##