In this dashboard we determine Avon's Share Price as the deal materializes in near future.
Avon & Natura shall combine together to form a holding company Natura Holding, S.A.Avon's shareholders shall receive 0.300 shares of Natura Holding, S.A. ("the holding company") for each Avon share.Natura's shareholders shall receive 1.00 share of Natura Holding, S.A ("the holding company") for each Natura share.Avon's Diluted Shares Outstanding on 12/31/2018 were 442 million.Natura's Diluted Shares Outstanding on 12/31/2018 were 431 million.
Avon and Natura's Shares Outstanding
Avon's Share Outstanding
Natura's Share Outstanding
Avon's Shares Outstanding at the end of 2018 were 442 million.
Natura's Shares Outstanding at the end of 2018 were 431 million.
For calculation purpose we have kept these numbers unchanged.
Avon and Natura's Share Price
Avon's Share Price
Natura's Share Price
BRL to USD Exchange Rate
Avon and Naturs's shares have witnessed a strong upside after the deal announcement.
In the adjacent charts you can modify Natura's share price to observe subsequent gains by Avon's shareholders after the deal.
Avon and Natura's Equity Value
Avon's Equity Value [A]
Natura's Equity Value [B]
Combined Entity Equity Value [A + B]
Equity Value is calculated by taking the product of share price and shares outstanding.
Natura's Equity Value is dependent on the exchange rate. It can be adjusted in the above section.
Upside to Avon's Share Price as deal materializes
Implied Equity Value Received by Avon's Shareholders [E]
Avon's Share Price after the deal = [E] / Avon's Shares Outstanding
The upside is due to additional value received by Avon's Shareholders.
The upside is dependent on Natura's share price and the exchange rate.
Combined synergies have not been considered in this dashboard, hence the downside to Natura's Share Price is not depicted.
DISAGREE WITH OUR FORECASTS? CREATE YOUR OWN
1. How to save your forecasts
Click on the blue "Try Trefis" button in the header to create an account, then navigate back to this dashboard. Now, any changes you make to these inputs will be auto-saved as a scenario (see left panel of dashboard).
2. How to monitor your scenario vs. actual results
Once you've saved your forecast, you can "rename" your scenario by clicking on the gear icon next to the scenario (on the left panel). For more info, see this quick, 30-sec video (look at the 9 sec mark)
With your forecast saved and named, you can see how well you forecast the company's performance at the end of each period and compare your forecasts to hundreds of other Trefis users who came up with their own forecasts. Lastly, you can share with friends and colleagues to show them how you fared and compare your forecasts to theirs.