N&VCACS11-5PPT

N&VCACS11-5PPT - Vivendi General Electric Value of...

Info iconThis preview shows pages 1–6. Sign up to view the full content.

View Full Document Right Arrow Icon
NBC & VUE Combine Assets in Forming NBC Universal Joint Venture
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Methodology Step 1: Estimate total value of joint venture Step 2: Estimate value of assets contributed by each partner Step 3: Determine form of payment Step 4: Determine ownership distribution
Background image of page 2
Step 1: Value Combined Assets of Joint Venture 1. $3 billion EBITDA (EBITDA of contributed assets) 2. GE contributes $2 billion of EBITDA; VUE contributes $1 billion of EBITDA 3. 14 (Comparable entertainment company multiple) 4. Relative valuation method: $3 billion x 14 = $42 Billion
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Step 2: Calculate Value of Each Partner’s Contribution to the Joint Venture $14 Billion (1/3 of $42 Billion) $28 Billion (2/3 of $42 Billion)
Background image of page 4
Background image of page 5

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 6
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Vivendi General Electric Value of Combined GE and VUE Assets = $42 billion Step 3: Form of Payment to Vivendi 1. $4.0 billion (GE stock) 2. $1.6 Billion (Assumed Vivendi debt) 3. $8.4 billion (Value of Vivendis equity position in NBC Universal) $14.0 billion (Purchase price paid to Vivendi for VUE assets) Step 4: Determining Ownership Distribution At Closing 1. Vivendi chooses to receive cash infusion at closing = $5.6 billion (i.e., $4 billion in cash in lieu of GE stock + $1.6 billion in assumed Vivendi debt) 2. Vivendis % ownership in NBC Universal ($14B - $5.6B)/$42B = $8.4B/$42B = 20% 1. At closing: GE ownership = 80% Vivendi = 20%...
View Full Document

Page1 / 6

N&VCACS11-5PPT - Vivendi General Electric Value of...

This preview shows document pages 1 - 6. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online