>>double+n1
Like everything else it's just a negotiated figure. Arguments to and fro would include the likelihood of breakup (such as regulatory risk, unforeseen events), how disruptive the whole process is and also simply how desperate the buyer or seller is.
There's no modeling, it's a punishment or incentive. The intention is to inflict financial pain.