Replacement Options

1 minutes read
Last updated: November 6, 2023

Now that we have calculated the fair values of TargetCo’s vested and unvested employee stock options (“ESOs”), we need only to multiply by the number of options outstanding to get the aggregate values of the vested and unvested ESOs. BuyerCo will replace TargetCo’s ESOs with BuyerCo ESOs of equal value, and these values will be reflected in the purchase price as we will soon see.


Download Template

Replacement Options

Try Macabacus for free to accelerate financial modeling in Excel.

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

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