1 2 Synergy 3 MVA 4 NI 5 6 19 A B D E F G...

Transcribed Image Text:

1 2 Synergy 3 MVA 4 NI 5 6 19 A B D E F G H Acquirer Target Amount Cash Scrip 30.00% Offer 40.00% 7 Share Price 8 Shares Outstanding 9 MVA 10 Net Income 11 MVE 12 MVD 13 D/E 14 EPS 15 PE 200,000.00 40,000.00 Pioneer Limited Pioneer Limited Alpha Limited Pioneer* Alpha* After Acquistion 20.00 12.00 25,000.00 10,000.00 1,400,000.00 300,000.00 150,000.00 75,000.00 1 2 Synergy 3 MVA 4 NI 5 6 19 A B D E F G H Acquirer Target Amount Cash Scrip 30.00% Offer 40.00% 7 Share Price 8 Shares Outstanding 9 MVA 10 Net Income 11 MVE 12 MVD 13 D/E 14 EPS 15 PE 200,000.00 40,000.00 Pioneer Limited Pioneer Limited Alpha Limited Pioneer* Alpha* After Acquistion 20.00 12.00 25,000.00 10,000.00 1,400,000.00 300,000.00 150,000.00 75,000.00