Buy-Side Synergy 'Walk' Table

Create a 'Synergy Walk' table for the acquisition of {target}. Start with the Standalone Value of {standalone_value}. Add: 1. Public Company Cost Savings ({amount}), 2. Operational Efficiencies ({amount}), and 3. Cross-selling Revenue ({amount}). Subtract: 1. Integration Costs ({amount}). Show the final 'Strategic Value' to the buyer.