Special Situations & Real Assets

Takeover Bid Evaluator & Target Defense Modeler

Analyze hostile and unsolicited acquisition proposals for REITs, land-lease operators, and infrastructure companies. Contrast the offer against Net Tangible Assets (NTA), calculate implied portfolio capitalization rates, and determine minimum board defense thresholds.

Deal Presets:

Target Board Evaluation & Metrics

Updated live
Implied Equity Value
A$2.06B
A$5.05 per share
Undisturbed Premium
+21.7%
Above 30-day VWAP
Bid vs Audited NTA
-7.3%
Discount to Net Tangible Assets
Implied Cap Rate
5.57%
Enterprise: A$2.91B
Recommend Rejection
The proposal of A$5.05 per share fundamentally undervalues the group's underlying real estate portfolio. It represents a 7.3% discount to audited NTA of A$5.45 and attributes zero value to the A$280M development pipeline.
Valuation Waterfall & Defense Benchmarks (Per Unit)
Trading Base
Current Bid
Audited NTA
Standalone Fair Value
Board Counter-Offer Matrix vs. Estimated Bidder 5-Yr IRR
Private equity returns modeled at 3.5% NOI CAGR and target exit yield
Counter Offer Implied Equity Premium to Mkt NTA Premium / Disc. Bidder 5Y IRR Board Recommendation
Model synced with active deal assumptions.

Target Board M&A Playbook & Mechanics

Key considerations when defending against opportunistic private equity buyout approaches in real asset sectors.

1. The NTA & NAV Anchor

Real estate investment trusts and land-lease operators own long-duration hard assets. While market sentiment often trades REITs at a cyclical discount, board fiduciary duties prevent recommending takeovers struck below Net Tangible Assets unless structural cash flow decay is proven.

2. Growth Pipeline Arbitrage

Sponsors frequently launch bids at inflection points when capital investments (such as land bank conversion, infrastructure expansions, or master-planned housing sites) have consumed cash but have not yet begun yielding revenue. Bids must compensate unitholders for this pipeline.

3. Private Equity IRR Ceiling

Financial sponsors require a 15%–22% hurdle rate. By calculating the buyer's internal rate of return at higher offer levels, the target special committee can gauge whether the bidder has headroom to bump their price before an offer turns unfinanceable.

Enjoy this tool? Build your own with Super