13 IBD presentation 2007 Cumulus Media Inc Credit Suisse 1

Slide schematic 3/3

other 1/1 table 1/1 title 1/1

Components 3

source-note valuation headline

Tools 1

Valuation: Precedent transactions slide · 70%

Valuation table showing 2007E EBITDA, Net Debt, Implied Equity Value, NPV of NOLs, Adjusted Equity Value, Diluted Shares, and Implied Equity Value per Share.

Metrics 0

∅

No metrics

No metric insight is anchored to this slide.

Frameworks 1

dcf 80%

Valuation methodology using EBITDA multiples and adjustments for debt and NOLs.

Find anything

Includes adjustments for net debt, NPV of NOLs, and diluted shares outstanding.