EESA Warrant Coverage was Key to Early Bailout Costs: Liquid Scenarios
Using the Merrill Lynch Bank of America Transaction as an Example,
Liquid Scenarios Estimates That Immediately Setting Exercise Prices on
Shares of CDO / Mortgage Sellers Could’ve Easily Covered 1+ Years of
Interest Costs on the Federal Reserve's Plan
BOULDER, Colorado (Business Wire EON/PRWEB ) September 30, 2008 --
The dollar amount of stock warrant coverage granted, as a percentage of
mortgage securities sold under the proposed Emergency
Economic Stabilization Act of 2008 (EESA), could have been one of
the most important factors impacting the net cost of the bailout plan
within the first 6 months of the program, according to Liquid
Scenarios estimates. Depending on how exercise prices were set, stock
warrant coverage of just 10% of Collateralized
Debt Obligations (CDOs) sold could have funded 163% of the first
year of interest expenses on US Treasuries used to finance the purchases.
Terms and Stock Warrant Issuer Accounting Rules Would Have Had to be
Set Quickly – Key Factors Would Be
-
LOCK IN APPRECIATION: The exercise price of warrants on shares
of institutions participating should be based on very recent
pre-bailout averages
-
DON’T USE CASH: The stock warrants
should allow for cashless, or “net”,
exercise by the holder
-
DON’T HURT THE BALANCE SHEET: The
issuer should be allowed to apply special accounting rules to how they
treat the stock warrants on their balance sheet
|
Mortgage Securities Sold
|
|
$10 Billion
|
|
|
|
|
|
Stock Warrant Coverage @ 10% of Securities Sold
|
|
$1 Billion
|
|
|
|
|
|
Divided By Exercise Price of $17.05, based on grant price of
options to Bank of America
|
|
58.65 Million Sh.
|
|
|
|
|
|
X ($29.50
Merrill Lynch (MER) Close 9/19/08 minus $17.05 warrant
exercise price)
|
|
$12.45 / Sh.
|
|
|
|
|
|
Potential Gain (24.75 million Merrill Lynch shares net)
|
|
$730 Million
|
As an example, Liquid Scenarios created a model that assumed Merrill
Lynch (NYSE: MER) had participated in the government proposed bailout,
as opposed to agreeing to merge with Bank
of America (NYSE:BAC). Under that hypothetical scenario, Merrill
Lynch takes $10 billion of CDOs and other mortgage assets and sells them
under the rejected EESA plan. If the stock warrant coverage was just 10%
of the transaction amount and the exercise price was, for instance, the
same price stock options were granted to Bank of America ($17.05
strike price) by Merrill on September 15, EESA could have
exercised its stocks warrants and received around 24.75 million shares
of Merrill Lynch, or $730 million of value, without investing any more
cash four days later. That would have more than cover one year
of interest on the debt incurred to finance the purchase. It would also
decrease the speed with which the CDOs or other mortgage securities
acquired had to perform, allowing the patience to resell them when the
market recovers.
“20%
warrant coverage is not at all extreme,”
according Lorenzo Carver, CEO and inventor of the Carver Import
Algorithm. “To put that figure into
perspective, Warren
Buffet’s recent investment in Goldman Sachs
essentially proposed 100% warrant coverage. Also, in venture capital
transactions involving bridge debt, 20% to 25% initial warrant coverage
is typical, with that coverage growing over time if certain triggers
occur. Applying this same logic to the prospective EESA transactions
could have afforded the same benefits and protections the government,
even if the industry standard stock warrant coverage was cut in half.”
About LIQUID SCENARIOS (BPCENTRAL, INC.)
Liquid Scenarios (bpCentral, Inc.) allows venture capitalists,
investors, founders and ventures to conquer uncertainty through
application and software that reduces complex financial and business
relationships to a single screen anyone can interactive with, challenge
and understand. To see Liquid Scenarios perform complex modeling in
seconds, watch the Liquid
Scenarios Minute on Vator.tv. For more about information, please
visit www.liquidscenarios.com
See the original story at: http://eon.businesswire.com/releases/liquid_scenarios/merrill_lynch/prweb1405774.htm
Post Comment: Trackback URL: http://www.prweb.com/pingpr.php/Q3Jhcy1TcXVhLVBpZ2ctTWFnbi1IYWxmLVNpbmctWmVybw==
Bookmark -
Del.icio.us |
Furl It |
Technorati |
Ask |
MyWeb |
Propeller |
Live Bookmarks |
Newsvine |
TailRank |
Reddit |
Slashdot |
Digg |
Stumbleupon |
Google Bookmarks |
Sphere |
Blink It |
Spurl
|