(A) ULTA + SBH (B)

(A) ULTA + SBH (B) (ULTA - SBH)

Share Issuance for Full Acquisition (Model SI‑ACQ‑FULL)

@SimSim June 14, 2025

Title

Keywords

Stock Symbol A

Stock Symbol B

Comment

Remove Outliers

Swap Ratio

Fees A

Currency

Current Share-Price A

Current Shares A

Current Share-Price B

Current Shares B

Intrinsic Value A

Note

Selected

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

User Data

1.726b ; 0%
1.9096b ; 0.01016%
2.0931b ; 0.05929%
2.2767b ; 0.1792%
2.4603b ; 0.3543%
2.6439b ; 0.516%
2.8274b ; 0.6046%
3.011b ; 0.6331%
3.1946b ; 0.6457%
3.3782b ; 0.6409%
3.5617b ; 0.6368%
3.7453b ; 0.6227%
3.9289b ; 0.5968%
4.1125b ; 0.5259%
4.296b ; 0.4556%
4.4796b ; 0.3796%
4.6632b ; 0.3086%
4.8468b ; 0.2383%
5.0303b ; 0.1961%
5.2139b ; 0.182%
5.3975b ; 0.2075%
5.5811b ; 0.2825%
5.7646b ; 0.3991%
5.9482b ; 0.5577%
6.1318b ; 0.7364%
6.3154b ; 0.981%
6.4989b ; 1.332%
6.6825b ; 1.726%
6.8661b ; 2.129%
7.0497b ; 2.51%
7.2332b ; 2.885%
7.4168b ; 3.212%
7.6004b ; 3.471%
7.784b ; 3.692%
7.9675b ; 3.803%
8.1511b ; 3.804%
8.3347b ; 3.776%
8.5183b ; 3.774%
8.7018b ; 3.749%
8.8854b ; 3.598%
9.069b ; 3.444%
9.2526b ; 3.29%
9.4361b ; 3.152%
9.6197b ; 2.961%
9.8033b ; 2.753%
9.9869b ; 2.536%
10.17b ; 2.379%
10.354b ; 2.282%
10.538b ; 2.182%
10.721b ; 2.046%
10.905b ; 1.897%
11.088b ; 1.776%
11.272b ; 1.676%
11.455b ; 1.568%
11.639b ; 1.434%
11.823b ; 1.291%
12.006b ; 1.187%
12.19b ; 1.079%
12.373b ; 0.9546%
12.557b ; 0.8465%
12.741b ; 0.7498%
12.924b ; 0.6569%
13.108b ; 0.569%
13.291b ; 0.4996%
13.475b ; 0.4358%
13.658b ; 0.3615%
13.842b ; 0.301%
14.026b ; 0.2447%
14.209b ; 0.1993%
14.393b ; 0.1676%
14.576b ; 0.1356%
14.76b ; 0.1092%
14.943b ; 0.08506%
15.127b ; 0.0688%
15.311b ; 0.05507%
15.494b ; 0.04076%
15.678b ; 0.03448%
15.861b ; 0.02965%
16.045b ; 0.02736%
16.228b ; 0.01936%
16.412b ; 0.01368%
16.596b ; 0.01018%
16.779b ; 0.009436%
16.963b ; 0.007161%
17.146b ; 0.004664%
17.33b ; 0.003629%
17.513b ; 0.002232%
17.697b ; 0.001192%
17.881b ; 0.001287%
18.064b ; 0.001672%
18.248b ; 0.001426%
18.431b ; 0.00074%
18.615b ; 0.000371%
18.798b ; 0%
18.982b ; 0.000106%
19.166b ; 0.000617%
19.349b ; 0.001303%
19.533b ; 0.001253%
19.716b ; 0.000561%
19.9b ; 0%

Interpolate

Intrinsic Value B

Note

Selected

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

User Data

718.26m ; 0%
755.66m ; 0.002008%
793.05m ; 0.005096%
830.45m ; 0.0136%
867.84m ; 0.04114%
905.24m ; 0.0868%
942.64m ; 0.1763%
980.03m ; 0.2936%
1.0174b ; 0.4338%
1.0548b ; 0.5282%
1.0922b ; 0.5907%
1.1296b ; 0.641%
1.167b ; 0.6684%
1.2044b ; 0.6626%
1.2418b ; 0.6526%
1.2792b ; 0.7099%
1.3166b ; 0.7881%
1.354b ; 0.8501%
1.3914b ; 0.8847%
1.4288b ; 0.9293%
1.4662b ; 0.9961%
1.5036b ; 1.055%
1.541b ; 1.095%
1.5784b ; 1.144%
1.6158b ; 1.211%
1.6532b ; 1.301%
1.6906b ; 1.425%
1.7279b ; 1.634%
1.7653b ; 1.88%
1.8027b ; 2.131%
1.8401b ; 2.344%
1.8775b ; 2.616%
1.9149b ; 2.913%
1.9523b ; 3.202%
1.9897b ; 3.454%
2.0271b ; 3.751%
2.0645b ; 4.006%
2.1019b ; 4.105%
2.1393b ; 4.065%
2.1767b ; 4.027%
2.2141b ; 4.028%
2.2515b ; 3.936%
2.2889b ; 3.746%
2.3263b ; 3.528%
2.3637b ; 3.315%
2.4011b ; 3.035%
2.4385b ; 2.729%
2.4759b ; 2.464%
2.5133b ; 2.211%
2.5507b ; 1.968%
2.5881b ; 1.721%
2.6254b ; 1.505%
2.6628b ; 1.304%
2.7002b ; 1.135%
2.7376b ; 0.9924%
2.775b ; 0.8521%
2.8124b ; 0.7137%
2.8498b ; 0.6037%
2.8872b ; 0.5273%
2.9246b ; 0.4358%
2.962b ; 0.3478%
2.9994b ; 0.2904%
3.0368b ; 0.2386%
3.0742b ; 0.1941%
3.1116b ; 0.1578%
3.149b ; 0.1251%
3.1864b ; 0.1026%
3.2238b ; 0.09707%
3.2612b ; 0.086%
3.2986b ; 0.07659%
3.336b ; 0.0602%
3.3734b ; 0.03674%
3.4108b ; 0.02268%
3.4482b ; 0.02228%
3.4855b ; 0.01877%
3.5229b ; 0.01327%
3.5603b ; 0.008857%
3.5977b ; 0.006871%
3.6351b ; 0.00612%
3.6725b ; 0.006753%
3.7099b ; 0.004614%
3.7473b ; 0.003212%
3.7847b ; 0.003485%
3.8221b ; 0.003476%
3.8595b ; 0.001788%
3.8969b ; 0.000293%
3.9343b ; 0%
4.0839b ; 0%
4.1213b ; 0.000595%
4.1587b ; 0.000806%
4.1961b ; 0.000551%
4.2335b ; 0%
4.2709b ; 0%
4.3083b ; 0.000573%
4.3457b ; 0.000806%
4.383b ; 0.000573%
4.4204b ; 0%

Interpolate

Synergy

Note

Selected

Constant

Uniform Low

Uniform High

Normal Mean

Normal Std

User Data

90m ; 15%
100m ; 60%
110m ; 25%

Interpolate

You can allow others to view, run and copy a simulation. Only the author can save. Data in this tab is not visible to others.

Level

Handles

E-mails

E-mail Domains

This model is a BETA-version!

It may not be fully tested and its features may change in the future.
If you have great ideas for improving this model then please contact us.

Help!

Tweak Dist