M&A Common Stock Value calculation

Common Stock Value calculation (include the Aquired/Merged target) steps with DCF Method:

CAPM (Beta will be extract from COMPS Beta-Equity, as in M&M Model):

WACC calculation from a simple example:

Brahim EL AZZOUZI