reviewed the same at the meeting. Representatives of Morgan Stanley and Jefferies presented their respective fairness analyses and rendered to the Flagstar board of directors their respective oral opinions, which were confirmed by written opinions dated April 24, 2021, to the effect that, as of that date and subject to the procedures followed, assumptions made, matters considered and qualifications and limitations on the review undertaken as set forth in their respective opinion, the exchange ratio pursuant to the merger agreement was fair from a financial point of view to the holders of shares of Flagstar common stock (other than holders of the excluded shares). See “The Merger—Opinion of Flagstar’s Financial Advisors” beginning on page 77. Representatives of Skadden updated the directors on the final terms of the proposed merger agreement and reported that the negotiations were substantially complete. Representatives of Skadden also reviewed the directors’ fiduciary duties. The directors then engaged in a discussion regarding various aspects of the potential transaction, including the factors described under the section of this joint proxy statement/prospectus entitled “—Flagstar’s Reasons for the Merger; Recommendation of the Flagstar Board of Directors.” Following these discussions, the Flagstar management and Flagstar Transactions Committee presented their respective recommendations for the approval of resolutions authorizing Flagstar to enter into the merger agreement. The Flagstar board of directors then excused members of management and Flagstar’s financial and legal advisors and conducted an executive session, including discussion regarding management and employee retention matters, and including authorizing Flagstar’s execution and delivery of the Restrictive Covenant Agreement.”
7. | The disclosure under the heading “Opinion of Morgan Stanley & Co., LLC” beginning on page 77 of the Joint Proxy Statement/Prospectus is hereby amended and supplemented by adding the following paragraph after the last paragraph (such paragraph beginning with “The following is a summary...”) on page 79: |
“In addition, Flagstar confirmed that Morgan Stanley should use (1) projected excess capital above a 10.0% common equity Tier 1 ratio available for dividend distributions derived from the Flagstar Street Forecasts for fourth quarter 2020 and calendar year 2021, 2022, 2023, 2024, 2025 and 2026 (inclusive of terminal value based on the range of terminal forward multiples and other assumptions outlined on page 81 of the joint definitive proxy statement/prospectus in the subsection named “Flagstar Dividend Discount Analysis”), of $(189) million, $361 million, $275 million, $176 million, $183 million, $191 million and $2.9 billion, respectively, and dividend distributions derived from the Flagstar Financial Projections for fourth quarter 2020 and calendar year 2021, 2022, 2023, 2024, 2025 and 2026 of $(189) million, $699 million, $264 million, $185 million, $193 million, $202 million and $2.9 billion, respectively, (2) projected excess capital above a 10.0% common equity Tier 1 ratio available for dividend distributions derived from the NYCB Street Forecasts for fourth quarter of 2020 and calendar year 2021, 2022, 2023, 2024, 2025 and 2026 (inclusive of terminal value based on the range of terminal forward multiples and other assumptions outlined on page 83 of the joint definitive proxy statement/prospectus in the subsection named “NYCB Dividend Discount Analysis”), of $(115) million, $412 million, $451 million, $475 million, $411 million, $431 million and $7.8 billion, respectively, and (3) projected excess capital above a 10.0% common equity Tier 1 ratio available for dividend distributions derived from the Flagstar Street Forecasts, the NYCB Street Forecasts, the Synergies and other fair market value and transaction adjustments for fourth quarter 2021 and calendar year 2022, 2023, 2024, 2025, 2026 and 2027 (inclusive of terminal value based on the range of terminal forward multiples and other assumptions outlined on page 85 of the joint definitive proxy statement/prospectus in the subsection named “Pro Forma Dividend Discount Analysis”), of $205 million, $606 million, $782 million, $769 million, $792 million, $827 million and $12.0 billion, respectively, and dividend distributions derived from the Flagstar Financial Projections, the NYCB Street Forecasts, the Synergies and other fair market value and transaction adjustments for fourth quarter 2021 and calendar year 2022, 2023, 2024, 2025, 2026 and 2027 of $382 million, $778 million, $792 million, $780 million, $803 million, $838 million and $11.9 billion, respectively.”
8. | The disclosure in the first paragraph (such paragraph beginning with “Morgan Stanley based its analysis on a range …”) on page 82 of the Joint Proxy Statement/Prospectus is hereby amended and restated as follows: |
“Morgan Stanley based its analysis on a range of terminal forward multiples of 7.0x to 9.0x to the terminal year 2026 estimated forward earnings, 8.5% to 10.5% discount rates, using the capital asset pricing model, and a 1.0% opportunity cost of cash. Utilizing the range of discount rates and terminal value multiples, Morgan Stanley derived an implied valuation range of present value indications per share of Flagstar common stock ranging from $43.23 to $55.21 using the Flagstar Street Forecasts and $49.47 to $61.45 using the Flagstar Financial Projections. For purposes of deriving the terminal value of Flagstar, Morgan Stanley selected a range of terminal forward multiples of 7.0x to 9.0x upon the application of Morgan Stanley’s professional judgment and experience, taking into account, among other factors, the Price / 2022 EPS multiples for the Flagstar selected companies.”