Excel | PYPL 3.25% 2050s: Merger Arb Calculator

Sharing the excel underpinning our calculations in:

Flash | PYPL 3.25% 2050s: 1.5x MOIC Still Live

So that you can play around with the scenario distributions (we know there are wide-ranging opinions here!).