>>> KRFT - Valuation - quick thinking

Assume $62.24 prior 20 day VWAP (pre-deal multiples), $16.50 special dividend, $1,000M synergies (attributed to KFRT) and 30% tax rate. Implied KRFT valuation is $81-$82 (P/F EBITDA) and $84-$85 (P/F P/E).