Well the offer is out there now so the number crunching can begin. What I don't understand is why was the option of IA taken off the table. It would make sense, perhaps, if the offer had significantly been raised.
I'll let the number experts do the maths and see how it pans out. I hope it is worth it otherwise the company have wriggled free again.