The pro-forma enterprise value of Amazon Inc. is expected to be:

$1,672,993

$76,308

$1,596,685

$1,769,316

AutoSave HBB Merger_Model_Evaluation Question (10) - Protected View Search Sign in ca File Home Insert Draw Page Layout Formulas Data Review View Help Share Comments PROTECTED VIEW Be carefulfiles from the Internet can contain viruses. Unless you need to edit it's safer to stay in Protected View. Enable Editing B7 f Acquisition of Snap by Amazon G H J K L M N o R 4 Acquisition Summary Amazon Snap Pro Forma Change 205 55 Capitalization Share Price (Slah) Fuly Diluted Shares Outstanding (MM) Market Capitalization Nel Dobl Enterprise Value 20% 80% A B D E Corporate Finance Institute Alghts reserved 2 Merger Model Qualified Assessment 3 Al Amounts Denominated in USSMM Unisse Otherwise stated 5 Acquisition Assumptions 7 Acquisition of Snap by Amazon 8 9 Acquisition Structure Assumptions 10 Acquisition Premium 11 Equityksuance Discount ( Current Price) 12 13 Debt Financing 14 Equity Financing 15 16 Acquirer and Target Assumptions 17 18 19 Share Price (Stsh.) 20 Fuly Diuted Shards Outstanding (MM) 21 Net Debt 22 FY+ 1 Normalzed Net Earnings 23 FY+ 1 Normalud Cash Flow 24 25 Pro Forma Adjustment 26 FY+ 1 Normalzed Net Earnings 27 FY+ 1 Normaled Cash Flow Pro Forma Net Debt 29 30 31 32 33 Financial Forecast Summary TY+ 1 Normalized No Camins FY+ 1 Normalized Cash Flow Amazon Acquirer $3,099.40 FY+1 EPS 518 Snap Target $44.29 1,734 $496 $581 $334 FY+1 CFPS $66 884 $23 688 $69.825 Notes: 1. Normalized amounts (1.8. excludes one-ime transachon costs) -$3,134 $542 $85,596 Acquisition Structure Target Share Price Acquiston Premium Offer Price Dluled Shares Outstanding Purchase Price Current Net Debra Transaction Value 2.4 Question (Information) Reacy 100% Type here to search o H 84F Mostly cloudy L 40 ENG 1:30 PM 6/28/2021