Case 044M&A strategyHard
A company receives an unsolicited cash offer at a 30% premium. Its own DCF range brackets the offer, and a white knight might pay more in stock with some risk of failing. Should the board accept, reject or pursue the white knight?
1The situation
Ilvani Chemicals trades at Rs 400 a share with 25 crore shares. It receives an unsolicited all-cash offer at Rs 520 a share, a 30% premium, worth Rs 13,000 crore. The board's advisers put Ilvani's standalone DCF value at Rs 480 to Rs 560 a share.
A friendly white knight has signalled it could offer Rs 540 a share, paid in its own shares. The board's advisers estimate a 15% chance that the white knight deal fails, through financing, its own shareholder vote or regulatory review, in which case Ilvani's price would likely fall back to about Rs 400.
2Your task
Should the board accept the cash offer, reject it, or pursue the white knight, and how would you present the choice?
Quick check
Risk-weighted, what is the white knight offer worth per share?
Worked solution
Try it on paper, then open one step at a time.
30-second answerThe answer to give first
Do not reject: the Rs 520 cash offer is worth about the same as the white knight's risk-weighted Rs 519 and sits at the middle of the board's own range. The white knight only wins if its chance of failing is below 14.3%, and its stock price can move before closing. The board should use the white knight's interest to ask the bidder for a higher cash price, and accept if it comes, rather than hold out for Rs 560.
Step 1What should the offer be compared with?
If someone offers to buy your flat for a sure price today, you compare it with what you would actually get by not selling, not with the best price a broker once mentioned. A board compares a certain offer with the risk-weighted value of its alternatives, not with the top of its own valuation range. Rs 520 is a 30% premium to the market and exactly the middle of the Rs 480 to Rs 560 DCF range. Rejecting it to hold out for Rs 560 assumes the plan behind the top of the range is delivered in full, which is the risk the bidder is offering to take off shareholders' hands.
Step 2How much is the white knight worth after its risk?
Weight the outcomes. Rs 540 with 85% probability and Rs 400 with 15% is worth about Rs 519 a share, a rupee below the certain cash, and the white knight only comes out ahead if its chance of failing is under 14.3%. Two further risks sit on top. The Rs 540 is paid in the white knight's shares, so its value moves with that company's share price between signing and closing; a 4% fall in its shares would take Rs 540 to about Rs 518. And a deal paid in stock leaves Ilvani's shareholders owning part of the combined company, exposed to whether the merger works.
Step 3What is the board's best move, and how would you present it?
Use the alternative as leverage rather than as the destination. The white knight's interest proves there is competition for Ilvani, and the board's best move is to tell the bidder that a credible higher alternative exists and ask for a better cash price. A raise to Rs 540 in cash would dominate both other paths: more money, no stock risk, no failure risk. If the bidder will not move, accepting Rs 520 is defensible, because it is the middle of the board's own range in cash. The board's fiduciary dutyThe legal obligation of directors to act in the interests of the company and its shareholders, including when responding to a takeover offer. is to get the best value reasonably available, not to hold out for the most optimistic number in its model.
Present it on one page: the three paths with their values, the break-even failure risk for the white knight, and the recommendation to negotiate. Close with the limit: the 15% failure estimate is a judgement, and if the board believes the white knight's financing and approvals are near certain, the stock offer becomes competitive, so the case for running a short competitive process is strong either way.
Where candidates lose it
The common loss is rejecting because the offer is below the top of the DCF range. The range brackets the offer; holding out for Rs 560 means asking shareholders to bear the plan's risk for a price nobody has offered.
The second is taking the white knight's Rs 540 at face value. Stock consideration with a 15% chance of failing is worth less than its headline, and here slightly less than the cash already on the table.
What the interviewer asks next
- What if the white knight offered Rs 540 with half in cash?
- How would a break fee in the hostile bidder's offer change the board's options?
- What defences could the board use if it decided to reject, and what do they cost shareholders?
- How would you set the white knight's exchange ratio to protect against a fall in its share price?
Company names and figures are illustrative.
