Evercore | Investment Banking Pitch Book | 54 slides · page 29 of 54
Evercore slide 22. Detailed breakdown of NAV components including debt, cash, and adjustments.
Consulting deck · financial_analysis · analyze_data · balanced density
Slide locked Sign in to view
Slide schematic 4/4
paragraph 1/1 source-note 1/1 table 1/1 title 1/1
Components 4
paragraph source-note data headline
Tools 3
Valuation: DCF slide · 70%
Adjusted for LendingTree's $198mm tax leakage and LBRD's $773mm tax leakage
Valuation: LBO math slide · 70%GLIB NAV Analysis with LBRD Shares Valued Based on Trading Value and Charter Shares Valued at Look-through Price within LBRD
Valuation: Multiple comparison slide · 70%Valued Based on Trading Value and Charter Shares Valued at Look-through Price within LBRD
Metrics 0
∅
No metrics
No metric insight is anchored to this slide.
Frameworks 0
∅
No frameworks
No framework match is anchored to this slide.