M&A SCENARIO MANAGER
	Enterprise Deal Evaluation & Decision Framework
	Date: February 13, 2026   |   Prepared by: [Analyst Name]   |   Status: DRAFT
	DEAL OVERVIEW						NAVIGATION
	Target Company	[Target Co. Name]					Assumptions	Deal inputs & parameters
	Acquirer	[Acquirer Name]					Base Case	Base scenario projections
	Transaction Type	100% Acquisition					Best Case	Upside scenario
	Announcement Date	TBD					Worst Case	Downside scenario
	Expected Close Date	TBD					Scenario Comparison	Side-by-side KPI view
	Enterprise Value ($mm)	$2,500					Probability Weighting	Weighted expected values
	Equity Value ($mm)	$1,900					Sensitivity Analysis	2-way data tables
	Offer Premium (%)	30.0%					Tornado Chart	Variable impact ranking
							Decision Matrix	Go / No-Go framework
	SCENARIO SUMMARY (Key Metrics)						Error Check	Model integrity checks
	Metric	Worst Case	Base Case	Best Case
	10-Yr IRR	-14.0%	-4.5%	7.3%			DECISION SNAPSHOT
	NPV ($mm)	($1,709)	($14)	$3,823			Probability-Weighted NPV:	$521
	Payback Period (Yrs)	>10	>10	7.332915057			Decision Matrix Score:	3.34
	MOIC	0.37x	0.75x	1.51x			Recommendation:	CONDITIONAL GO
	EV/EBITDA Exit	7.0x	9.0x	12.0x
	Accretion / (Dilution) Yr 1	-98.3%	-95.6%	-90.8%
	Synergy NPV ($mm)	($80)	($5)	$75
	Prob. Weighted NPV ($mm)	$521	$521	$521
	Note: This model contains sample / placeholder data. All blue-font values are user-editable inputs in the Assumptions sheet. Green-font values are cross-sheet formula links. Update Assumptions to populate the full model.