Here are steps to valuation that will always work if prepared in the order shown below. Enter ownership percentages in C2 and D2. Then enter fair value of net assets of acquired company in B4, and...

Here are steps to valuation that will always work if prepared in the order shown below.

Enter ownership percentages in C2 and D2. Then enter fair value of net assets of acquired company in B4, and multiply by ownership percentages to fill C4 and D4.