What do you believe Wrigley is worth? Using a 3% perpetuity growth rate (reflects the immediate project growth after the merger), Wrigley's stand-alone value was $19,418.49 million at $66.80 per share. However, adding on the synergies (increase in sales in Asia and EMEAI markets) and internal savings (sales& administrative cost savings, reduction in NWC) to its stand-alone value, Wrigley's is valued at $23,404.58 with a $81.25 share price.

• How work-out the problem to get answer.