Accretion/Dilution: Cash-Stock Mix

Now let’s determine the accretion/dilution for the cash/stock consideration mix we have assumed for this deal over a range of possible transaction prices. We have set up this section of the analysis to default to a 50%/50% cash/stock mix in the event that the transaction assumptions call for an all-stock or all-cash transaction.


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

At this point, you should check that the accretion/dilution computed on this tab for the for the selected transaction price matches the accretion/dilution computed on the pro forma P&L for 2009. When performing this check, make sure you are comparing “apples to apples” by verifying that you are using the same accounting method (i.e. cash vs. GAAP) and synergies (i.e. synergies vs. no synergies).

Download Template

Accretion/Dilution: Cash-Stock Mix

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