=+Both Enel’s and Eni’s expected earnings are assumed to fall within the annual limit legally allowed in Italy for application of the tax loss carryforward resulting from the proposed merger (see footnote 2 on page 817). Eni has a cost of capital of 10%.

Both firms are subject to a 24% tax rate on ordinary income.