Assumption Value
Acquirer Ne 500
Acquirer Sh 100
Target Net 100
Target Shar 20
Purchase Pr 80
Total Purch 1600
Cash Compo 800
Stock Comp 800
Stock Price 40
New Shares 20
Cost Synerg 50
Debt Intere 0.06
Debt Amoun 800
Tax Rate 0.25
Metric Value
Standalone₹5.00
Pro Forma ₹601.50 Cr
Pro Forma 120 Cr
Pro Forma ₹5.01
EPS Chang ₹0.01
EPS % Accr0.25%