Accretion/Dilution: All-Stock Deal

Let’s now determine whether the transaction is accretive or dilutive for various transaction prices per TargetCo share assuming an all-stock transaction. The “Multiples Analysis” section is simply copied from the purchase price ratio analysis and repeated here because it is helpful to view the multiples alongside the accretion/dilution analysis.


Speed Up Financial Modeling with Macabacus

Try the leading Microsoft 365 add-in for finance and banking. Create complex financial models and branded presentations in record time.

Start a Free Trial

In the all-stock scenario, the only cash outlay required is to pay advisory and other transaction fees. We assume that these fees cash be paid from existing cash balances and do not require the incurrence of acquisition debt. Therefore, the only interest income lost is due to the cash used to pay transaction fees.

Download Template

Accretion/Dilution: All-Stock Deal

Try Macabacus for free to accelerate financial modeling in Excel.

Discover more topics

Build an operating model
In this tutorial, we will walk through how to build a general industry business operating model.
Read more
Build an M&A model
In this section, we demonstrate how to model a merger of two public companies in Excel.
Read more
Build an LBO model
In this tutorial, we will walk you through building an LBO model in Excel.
Read more
Asset and Stock Deals
The first step in purchase price allocation, or PPA, is to determine the purchase price.
Read more