Modeling Synergies

Let’s see how we incorporate synergies into the pro forma income statement. In this merger, we contemplate both COGS and SG&A synergies. However, whether you identify COGS, SG&A, or revenue synergies depends on the nature of the transaction and the businesses to be combined.

 

Create Financial Models 10x Faster with Macabacus

Gain access to 100+ shortcuts, formula auditing visualizations, easy Excel-to-PowerPoint linking and productivity tools to help you accelerate financial modeling and presentations.

Start your Free Trial
 

Note that our synergies can be toggled on and off from our assumptions tab in our model. Also, note that we don’t expect synergies until FY09, since the deal will probably not close until near the end of FY08.

The are two assumptions we make in the TargetCo P&L that are worth noting. First, we think that applying 2010’s 0.5% revenue growth to years 2011 and 2012 is a bit too conservative, so we instead input a growth rate of 1.0%. Second, capital expenditures (“capex”) was not available for 2010 in the Wachovia research report used, so we flatlined 2010 capex using 2009’s capex as a percent of sales.

Download Template

Download Template

Modeling Synergies

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