Birdie Golf $-$Hybrid Golf MergerB

C

D

E

F

G

Styles

C$$lis

Filter Select $vv$

Number

$\sqrt[\phantom{2}]{}$

Editing

Present values

Acquisition of Hybrid

Dividends from Hybrid

Tax$-$loss carryforwards

Terminal value of equity

Terminal value of debt

Total

$$,(276,000,000)$

NPV

Highest price to offer

Price per share offered

Highest share price to offer

New share price

Exchange ratio

Highest exchange ratio