FINANCE Flashcards

1
Q

What’s a company’s EV over EBITDA when it has an 8 percent cost of capital, 2 percent growth rate and 50 percent free cash flow conversion?

A

so with EV to EBITDA, I would like to split this up into finding a ratio between all the numbers you gave me. So I know that enterprise value equals free cash flow times 1 minus – 1 plus the growth rate divided by the cost of capital minus the growth rate. And I also know that free cash flow is defined as free cash flow over net income, which in this case equals one-half. And I’m trying to find a way to get from net income to EBITDA, but it doesn’t seem like there’s a straightforward way from the information you just gave me, so for here, I’ll just approximate net income as EBITDA for now. So if we divide EV over EBITDA, we know that from the free cash flow formula, we know that here, net income would equal to 2 times the free cash flow, and we can divide EV to net income here to get a formula where we could cross off free cash flow for both the numerator and the denominator and it leads us to is the numerator, we have 1.08 from the 1 plus G divided by 0.06 from the WAC minus growth and all divided by one-half. And this gives you 1.08 divided by 0.12, which is 9 times.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
2
Q

How long does it take to triple a $700 principle investment with 10 percent simple interest rate?

A

So here the $700 doesn’t matter. What matters is the 10 percent simple interest you earn every year. To triple it, which is 300 percent, we divide 300 by 10, which gives – which gives us 30 years.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
3
Q

What sort of security would you likely to invest in to have a 10 percent simple interest rate for that period of time?

A

I think like equity with a high dividend yield could be a potential security here. so with interest rates so low right now, I – it would be hard to find a debt instrument, a simple vanilla one that gives 10 percent simple interest. What I would assume is – this would probably be a very high-yield bond if there is one, but for 30 years, a high-yield bond seems a little bit incredible, especially with given all the markets right now.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
4
Q

Company A has a margin of 50 percent. If the top line growth is 8 percent a year, margin expands 200 BPS and there’s not shared buy-back or change in tax rate, how much does EPS grow?

A

For EPS growth rate, I could just approximate that with the bottom line growth rate as the tax rate and share doesn’t change and it’s all proportional. So in the first year, we assume that we have $100 of revenue. A 50 percent margin on that gives you $50 to – $50 to EBIT, for example. And in the second year, we are going to grow it by 8 percent, so we have $108 in revenue and a 200 BP increase in margin, which gives us a 0.52 margin. And if we multiply this, we get 56 in EBIT. So 56 over 50 is a 12 percent change, so EPS should grow by 12 percent.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
5
Q

When debt is used to repurchase shares, in what scenario does EPS remain the same?

A

EPS is defined as net income over number of shares outstanding, and when you issue debt to repurchase shares, your net income will fall by the tax effective interest on that new debt and your shares outstanding will also fall by the number of shares you purchased. So as long as net income – so as long as net income and shares outstanding fall by the same proportion, your EPS should not change.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
6
Q

Explain PIK interest in simple language.

A

PIK interest is just countdown interest, so instead of actually paying off the interest you are due every month with cash per se, you just add it back to the principle amount. So for example, if I had 10 percent PIK interest notes for every year, in the first year if I had 10 percent interest or paid $10, I would actually pay it off - $10 gets added back to the principle amount, so in the second year, I would have to pay 10 percent of $110, and it just keeps multiplying.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
7
Q

And why do you think the company would choose to raise a PIK interest note as opposed to a cash interest note?

A

A PIK interest note, you’re sort of – well you’re foregoing giving any cash out, right? And if a company is in a high growth stage, such as a tech company, for example, perhaps they need to use that capital to grow themselves. And there probably is higher return on capital for not paying back that debt instrument rather than reinvesting it into its own company. Tech companies are a great example.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
8
Q

Why is the company with higher return on investment capital better than the other?

A

It’s really that one is more efficient than the other. It’s – if you were to hold their investment capital or their assets flat, that one is able to generate a higher profit than the other given that same base.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
9
Q

How long does it take, uh, for $700 to triple, uh, at a 10 percent interest?

A

The way that I would think about this is you have your 700 tripled – that becomes 2,100, less your initial base of 700, so you’re looking at 1,400 in interest. 10 percent of 700 is 7, so 1,400 divided by 7 is going to give you 20. So 20 payments.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
10
Q

How do you calculate free cash flow to the firm and to equity shareholders?

A

I think it’s important to make the distinction between what the difference to the firm is, which is – or versus to the equity holders. Um, it’s that one takes account of the interest payments and the, um, debt raised or repaid. Um, so we’re thinking about free cash flow to firm, it’s going to omit those things. Um, and so you would end up having EBIT less cash taxes adding back D&A and any other non-cash expenses, less CAPEX and less changes in working capital. And that will get your, get you to your free cash flow to firm. Then once you have that number, you would take out the, uh, cash interest and, um, any, uh, debt repaid or if you were, um, bringing on more debt, you would add that back, and that would get you to your free cash flow to equity.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
11
Q

Assume that, that a company has issued $200 in new shares, and then it uses the $100 from the proceeds to issue dividends to shareholders. How do equity value and enterprise value change in each step?

A

We need to make a number of assumptions here in order to answer this question. The first being the initial enterprise value, which let’s just say is 500. Um, let’s also assume there’s no debt on the company, um, and that shares including the additional $200 worth issued, um, is 100, right? So you start out with an enterprise value of 500 and you add 200, that means you have 700 enterprise value, which also happens to be your equity value. Um, but then you issue $100 in dividends, right? So that means your equity value and your, um, and your enterprise value are now 600, right? If we’re going to think about change to equity value, particularly the shareholders, it means that your initial $7 per share now becomes $6 per share.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
12
Q

Assume that a company goes from 20 percent debt to cap to 30 percent debt to cap. How does cost of equity, cost of debt and WAC change?

A

Your cost of equity and your cost of debt shouldn’t change, but cost of debt is less expensive than cost of equity, so given that the percentage of debt relative to the total capital has increased, your weighted average cost of capital should go down.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
13
Q

What are the limitations of a discounted cash flow model?

A

I look at the limitations as really two things – one are the cash flow projections. The farther into the future you’re projecting the cash flow, the less likely it is to be accurate. And then two are the assumptions around the discount rate, um, and the growth rate which are both highly theoretical, and I think it’s difficult to make an argument that our company is going to grow in perpetuity or at the very least that it’s going to grow above anything greater than, you know, GDP.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
14
Q

How do you calculate free cash flow to the firm? To equity?

A

To the firm (unlevered free cash flow): EBITDA less taxes less capital expenditures less increase in net working capital. To equity (levered free cash flow): Same as firm FCF and then less interest and any required debt amortization.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
15
Q

What are the four basic ways to value a company?

A

Market comparisons/trading comps/comparable companies: Metrics, such as multiples of revenue, earnings and EBITDA like P/E and EV/EBITDA can be compared among companies operating in the same sector with similar business risks. Usually a discount of 10 percent to 40 percent is applied to private companies due to the lack of liquidity of their shares. Precedents/acquisition comps: At what metrics (same as above) were similar companies acquired? Discounted cash flow (“DCF”): Based on the concept that value of the company equals the cash flows the company can produce in the future. An appropriate discount rate is used to calculate a net present value of projected cash flows. Leveraged Buyout (“LBO”): Assuming an IRR (usually 20 percent to 30 percent), what would a financial buyer be willing to pay? Usually provides a floor valuation.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
16
Q

Of the valuation methodologies, which ones are likely to result in higher/lower value?

A

Precedents usually yield higher valuations than trading comps because a buyer must pay shareholders more than the current trading price to acquire a company. This is referred to as the control premium (use 20 percent as a benchmark). If the buyer believes it can achieve synergies with the merger, then the buyer may pay more. This is known as the synergy premium. Between LBOs and DCFs, the DCF should have a higher value because the required IRR (cost of equity) of an LBO should be higher than the public markets cost of equity in WACC for the DCF. The DCF should be discounted at a lower rate and yield a higher value than an LBO. When debating whether precedents or DCFs yield higher values, you should note that DCFs are a control methodology, meaning you select the assumptions that determine the value. Some interviewers have mentioned that you get projections from management, which tends to be optimistic and can often make the DCF the highest value. Regardless, all interviewers are looking for you to say that the DCF and precedents yield higher valuations than the other two methodologies for the reasons listed above.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
17
Q

What do you think is the best method of valuation?

A

Depends on the situation. Ideally, you’d like to triangulate all three main methods: precedents, trading comps and DCF. However, sometimes there are good reasons to heavily weight one over the others. A company could be fundamentally different from its peers, with a much higher/lower growth rate or risk and projections for future cash flows is very reasonable, which makes a good case to focus on the DCF. Or you may prefer trading comps over precedents because there are few precedents available or the market has fundamentally changed since the time those precedents occurred (i.e., 2006 was an expensive year due to the availability of leverage).

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
18
Q

What is a WACC?

A

The “WACC,” weighted average cost of capital, is the discount rate used in a DCF analysis to determine the present value of the projected free cash flows and terminal value. Conceptually, the WACC represents the blended opportunity cost to lenders and investors of a company. The WACC reflects the cost of each type of capital: debt and equity, weighted by the respective percentage of each type of capital assumed for the company’s capital structure. Specifically the WACC is defined as: WACC = [(% Equity) * (Cost of Equity)] + [(% Debt) * (Cost of Debt)(1-tax rate)]

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
19
Q

Name five reasons why a company would want to acquire another company.

A

1) The target company is seen as undervalued, 2) synergies can be obtained with the merger of the two companies, 3) a larger company is more industry-defensible (more resilient to downturns or more formidable competitor), 4) provides growth (versus organic growth, which may have slowed or stalled) and 5) can be a use for excess cash.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
20
Q

Would you make an offer to buy a company at its current stock price?

A

No, you would not offer to buy a company at its current stock price because the current shareholders require a premium to be convinced to tender their shares. Premiums usually range from 10 percent to 30 percent.

How well did you know this?
1
Not at all
2
3
4
5
Perfectly
21
Q

If a company acquires another company with a higher P/E in an all stock deal, will the deal likely be accretive or dilutive?

A

All things being equal, if the acquirer’s P/E is lower than the target, then the deal will be dilutive to the acquirer’s earnings per share (“EPS”). This is because the acquirer has to pay more for each dollar of earnings than the market values for its own earnings; the acquirer will have to issue proportionally more shares in the transaction. Ignoring synergies, you can see mechanically that the pro-forma earnings, acquirer’s plus target’s earnings (the numerator in EPS), will increase less than the pro-forma share count (the denominator), causing EPS to decline.

22
Q

Walk me through an accretion/dilution analysis.

A

An accretion/dilution analysis (sometimes also referred to as a quick-and-dirty merger analysis) analyzes the impact of an acquisition on the acquirer’s EPS. Essentially, it is comparing the pro-forma EPS (the “new” EPS assuming the acquisition occurs) against the acquirer’s stand-alone EPS (the “old” EPS of the status quo). To perform an accretion/dilution analysis, you need to project the combined company’s net income (pro-forma net income) and the combined company’s new share count. The pro-forma net income will be the sum of the acquirer’s and target’s projected net income plus/minus certain transaction adjustments. Such pro-forma net income adjustments include synergies (positive or negative), increased interest expense (if debt is used to finance the purchase), decreased interest income (if cash is used to finance the purchase) and any new intangible asset amortization resulting from the transaction. The pro-forma share count reflects the acquirer’s share count plus the number of shares to be issued to finance the purchase (in a stock deal). Note that in an all-cash deal, the share count will not change. Dividing pro-forma net income by pro-forma shares gives us pro-forma EPS, which you can then compare to the acquirer’s original EPS to see if the transaction results in an increase to EPS (accretion) or a decrease in EPS (dilution). Usually, this analysis looks at the EPS impact over the next two years.

23
Q

Why do P/E and EBITDA multiples yield different valuation results?

A

EBITDA multiples represent the value to all stakeholders (debt and equity) while P/E ratios only represent the value to equity holders. EBITDA multiples are often times used to value firms that have negative income (but have positive EBITDA). EBITDA multiples do not factor in the effect of interest and therefore allow for comparability across firms regardless of their capital structure. Note this is why you will never see EV/earnings or Price/EBITDA ratios; the numerator and denominator must correspond to the same set of stakeholders.

24
Q

Company A has assets of $100 million versus Company B which has $10 million. Both have the same dollar earnings. Which company is better?

A

Company B has a higher return on assets (“ROA”) given that both company had the same earnings but Company B was able to generate it with fewer assets and is, thus, more efficient. Something to think more about is if Company A was entirely debt financed whereas Company B was entirely equity financed. From a return on equity or investment (“ROE” & “ROl”) perspective, Company A might be a better company but it would be riskier from a bankruptcy perspective so the “better” company would be less black and white in this situation. The interviewer is probably looking for the simple answer, though; that Company B is better because it is more efficient with its assets.

25
Q

What is the treasury method? Walk through calculation.

A

The treasury stock method assumes that acquirers will use option proceeds to buy back exercised options at the offered share price. New shares = common shares + in the money options — (options x strike/offered price).

26
Q

A product’s life cycle is now mature. What happens to the net working capital?

A

The net working capital needs should decrease as the business matures, which increases cash flows. As the business develops, it becomes more efficient; investment requirements are lower.

27
Q

Why is bank debt maturity shorter than subordinated debt maturity?

A

Bank debt will usually be cheaper (lower interest rate) because of its seniority. This is because it’s less risky, since its needs to be paid back before debt tranches below it. To make it less risky to the lenders, a shorter maturity helps, usually less than 10 years. Secondly, bank deposits tend to have shorter maturities, so this aligns the cash flows of the bank business. You’ll often see bank debt as the line item “Term Loan A” or “Term Loan B.”

28
Q

What is LIBOR? How is it often used?

A

The London Interbank Offered Rate tracks the daily interest rates at which banks borrow unsecured funds from banks in the London wholesale money market, LIBOR is used as a reference rate for several financial instruments, such as interest rate swaps or forward rate agreements, and they provide the basis for some of the world’s most liquid and active interest rate markets.

29
Q

What is a PIK?

A

As previously noted in the accounting chapter, PIK stands for “paid in kind,” another important non-cash item, which refers to interest or dividends is paid by issuing more of the security instead of cash. It can be “toggled on” at a particular time, often times at the option of the issuer. It became popular with PE firms, who could pay more aggressive prices by assuming more debt. Flipping on PIK may be an indicator that the company is nearing default on interest payments due to lack of cash because of a deteriorating business. It is a dangerous crutch for companies; PIK can dramatically increase the debt burden on the company at a time when it is already showing signs of difficulty with the existing levels.

30
Q

What is a PIPE?

A

With the cost of credit rising, private investments in public equity, (“PIPEs”), have become more popular. This is an alternative way for companies to raise capital; PIPEs are made by qualified investors (HF, PE, mutual funds, etc.) who purchase stock in a company at a discount to the current market value. The financing structure became prevalent due to the relative cheapness and efficiency in time versus a traditional secondary offering. There are less regulatory requirements as there is no need for an expensive roadshow. The most visible PIPE transaction of 2008: Bank of America’s $2 billion investment in convertible preferreds of mortgage lender Countrywide Financial.

31
Q

If you put $100 in the bank and got back $2 every year for the next 19 years and then in the 20th year, received $102, what is your IRR?

A

2 percent. The duration of the investment does not matter.

32
Q

What is a coverage ratio? What is a leverage ratio?

A

Coverage ratios are used to determine how much cash a company has to pay its existing interest payments. This formula usually comes in the form of EBITDA/interest. Leverage ratios are used to determine the leverage of a firm, or the relation of its debt to its cash flow generation. There are many forms of this ratio. A standard leverage ratio would be debt/EBITDA or net debt/EBITDA. Debt/equity is another form of a leverage ratio; it measures the relation of debt to equity that a company is using to finance its operations.

33
Q

How do you think about the credit metric: (EBITDA — Capex)/interest expense?

A

How many times a company can cover its interest burden while still being able to reinvest into the company.

34
Q

You have a company with $100 million in sales. Which makes the biggest impact? A) Volume increases by 20 percent B) price increases by 20 percent C) expenses decrease by $15 million.

A

The answer is B) price by 20 percent. Think about how EBITDA is affected by all three scenarios. It’s not C because EBITDA will only increase by $15 million. Volume will increase the revenue to $120 million but variable costs will increase proportionally. By increasing price, you will capture the entire $20 million impact.

35
Q

If a company’s revenue grows by 10 percent, would its EBITDA grow by more than, less than or the same percent?

A

Unless there are no fixed costs, EBITDA will grow more. This is because fixed costs will stay the same, so total costs will not increase as much as revenue. Note this is similar to the previous question, but now looking at it in terms of percentage.

36
Q

Why should the fair market value of a company be the higher of its liquidation value and its going-concern value?

A

Liquidation value is the amount of money that a firm could quickly be sold for immediately, usually at a discount. The fair market value, the rightful value at which the assets should be sold, is higher. Basically a liquidation value implies the buyer of the assets has more negotiating power than the seller, while fair market value assumes a meeting of the minds. The going-concern value is the firm’s value as an operating business to a potential buyer, so the excess of going-concern value over liquidation value is booked as goodwill in acquisition accounting. If positive goodwill exists, i.e., the company has intangible benefits that allow it to earn better profits than another company with the same assets; the going-concern value should be higher than the fair market value.

37
Q

How will a decrease in financial leverage affect a company’s cost of equity capital, if at all?

A

A decrease in financial leverage lowers the beta which lowers the cost of equity capital. With less debt, the firm has a reduced risk of defaulting. This change causes equity investors to expect a lower premium for their investments and therefore reduce the cost of equity.

38
Q

Which corporate bond would have a higher coupon, a AAA or a BBB? What are the annual payments received by the owner of a five year zero coupon bond?

A

The corporate bond with a rating of BBB will have a higher coupon because it is perceived to have a higher risk of defaulting. To compensate investors for this higher perceived risk, lower rated bonds offer higher yields. The owner of a five-year zero coupon bond receives no annual payments. Instead, the owner will pay a discount upfront and then receive the face value at the time of maturity.

39
Q

Let’s say that I have a bond with a 5 percent coupon. What happens to the market price when the prevailing interest rates rise to 8 percent? How are the coupons affected?

A

When the prevailing interest rates rise to 8 percent, the market price of the coupon bond decreases. This happens because the investor can obtain a higher interest rate on the market than what the bond is currently yielding. To make the bond appealing to potential investors, the market price decreases. This causes the bond’s return to increase at maturity as a means of compensating for the decreased value of coupon payments. The coupons themselves remain constant; the new market price instead balances the yield to keep it neutral with the current market.

40
Q

Why would you use options outstanding over options exercisable to calculate transaction price in an M&A transaction?

A

Options outstanding represent the total amount of options issued. Options exercisable are options that have vested and can actually be exercised at the strike price. During a potential M&A transaction however, all of the target’s outstanding options will vest immediately and thus the acquirer must buy out all option holders.

41
Q

What could a company do with excess cash on the balance sheet?

A

First, it can re-invest the cash into organic investments or acquisitions. Second, it can distribute the extra cash to shareholders through the use of dividends. Third, it can repurchase some of its equity from the market. Fourth, it can pay down debt and decrease leverage.

42
Q

What’s the difference between IRR, NPV and payback?

A

IRR measures the return per year on a given project and is the discount rate that makes NPV equal to zero. NPV measures whether or not a project can add additional or equal value to the firm based on its associated costs. Payback measures the amount of time it takes for a firm to recoup the initial costs of a project without taking into account the time value of money.

43
Q

Why would a company repurchase its own stock? What signals (positive and negative) does this send to the market?

A

A company repurchases its own stock if it perceives the market is undervaluing its equity. Since the management has more information on the company than the general public, when the management perceives the company as undervalued, it sends a creditable signal to the rest of the market.

44
Q

If you were to advise a company to raise money for an upcoming project, what form would you raise it with (debt versus equity)?

A

The right answer is “it depends.” First and foremost, companies should seek to raise money from the cheapest source possible. However, there might exist certain conditions, limitations or implications of raising money in one form or another. For example, although the cheapest form of debt is typically the most senior (corporate loans), the loan market might not have any demand. Or the company might not have the cash flow available to make interest payments on new debt. Or the equity markets might better receive a new offering from this company than the debt markets. Or the cost of raising an incremental portion of debt might exceed that of raising equity. All of this should be considered when answering this question. Be prepared to ask more clarifying questions—your interviewer will most likely be glad you did

45
Q

What are some reasons why a company might tap the high-yield market?

A

Companies with low credit ratings are unable to access investment grade investors and would have to borrow at higher rates in the high-yield markets. Other companies might have specific riskier investments that they must pay a higher cost of capital for.

46
Q

What is the relationship between a bond’s price and its yield?

A

They are inversely related. That is, if a bond’s price rises, its yield falls and vice versa. Simply put, current yield = interest paid annually/market price * 100 percent.

47
Q

What are the factors that affect option pricing?

A

An option conveys the right, but not obligation, to engage in a future transaction on some underlying security. There are several factors that influence an option’s premium, which is intrinsic value plus time value. A change in the price of the underlying security either increases or decreases the value of an option, and the price changes have an opposite effect on calls and puts. The strike price determines whether the option has intrinsic value, and it generally increases as the option becomes further in the money. Time influences option pricing because as expiration approaches, the time value of the option decreases. A security’s volatility impacts the time value of a premium, and higher volatility estimates generally result in higher option premiums for both puts and calls alike. Finally, dividends and the current risk-free interest rate have a small effect known as the “cost of carry” of shares in an underlying security.

48
Q

Explain put-call parity.

A

It demonstrates the relationship between the price of a call option and a put option with an identical strike price and expiration date. The relationship is derived using arbitrage arguments, and shows that a portfolio of call options and x amount of cash equal to the PV of the option’s strike price has the same expiration value as a portfolio comprising the corresponding put option and the underlying option. The parity shows that the implied volatility of calls and puts are identical. Also, in a delta-neutral portfolio, a call and a put can be used interchangeably.

49
Q

Say you have a normal bond that you buy at par and you get the face amount at maturity. Is that most similar to buying a put, selling a put, buying a call or selling a call?

A

You can liken it to selling a put because if the stock decreases in value, you lose money, like a bond defaulting. But if its neutral, you’re neutral in both cases

50
Q

You have a company with $500 million of senior debt and $500 million of junior debt. The senior debt has an interest rate of L+ 500 and, in default, would recover 70 percent; the junior debt would recover 30 percent in default. What should the interest rate be on the junior debt? What if this was an LBO scenario and you had a sponsor putting in 500 million of equity?

A

Loss on default * Probability of default = incremental interest that needs to be paid. So 70 percent loss * 5 percent probability (an assumption you have to make) = 350 basis points over the senior debt or L + 850. What if this was an LBO scenario and you had a sponsor putting in 500 million of equity? The company would be less risky because it has more liquidity now.

51
Q

A company has $10 million of cash and $1 million of shares, nothing else. What’s its stock price? What if the company wins $10 million in the lotto?

A

Stock price is value/shares so $10 million/1 million, which is a stock at $10 per share. The company doubled its cash and thus its value. Now it’s up to $20 per share.

52
Q

A company has $10 million of cash and $1 million of shares, nothing else. What if the company uses $19mm in lotto money won to repurchase shares at $25/share? What’s the share price today if the repurchase is in one month?

A

The stock should be worth $20/share today. With $10 million buying $25/share, you can repurchase 0.4 million shares. You have 1 million - 0.4 million= 0.6 million shares left. The 0.4 shares are worth $25/share because that was what was paid for them. The remaining 0.6 shares are worth the remaining value/remaining shares, which is $10 million/0.6 million = $16.67/share. If you weight the two shares, $16.67 * 60% + $25 * 40%, then your total share price is $20.