20 IBD presentation 2020 Gci Liberty Inc Evercore Group 1 · page 47 of 55
Uses mid-year discounting at 6.75% WACC.
Deck · appendix_data · analyze_data · dense density
Slide locked Sign in to view
Slide schematic 4/4
other 1/1 table 2/2 title 1/1
Components 4
source-note valuation valuation headline
Tools 2
Valuation: DCF slide · 70%
DCF projection table showing Revenue, EBITDA, D&A, SBC, EBIT, Taxes, NOPAT, Capex, Working Capital, and Unlevered FCF from 2020 to Terminal year.
Waterfall chart slide · 70%GLIB NOL Valuation table showing Federal and State NOL benefits, PV, and NPV calculations across years 2020E-2027E.
Metrics 0
∅
No metrics
No metric insight is anchored to this slide.
Frameworks 1