Appendix A: Detailed DCF Models See accompanying Excel workbook for detailed DCF analysis.
Appendix B: Sensitivity Analysis
WACC vs. Terminal Growth (E2B.dev Synergistic Value):
- 14% WACC / 4.0% Growth: $556M
- 15% WACC / 4.0% Growth: $505M (Base Case)
- 16% WACC / 4.0% Growth: $465M
Appendix C: Integration Playbook Summary
Day 1 Priorities:
- Communication to employees, customers, partners
- Retention package distribution
- IT systems access and security
30-Day Priorities:
- Customer retention outreach
- Product roadmap alignment
- Sales enablement training
90-Day Priorities:
- First joint product release
- Cross-sell pilot program
- Cost synergy identification