Macrovision Ben Hier Dave Light April 22, 2008. Agenda: 1. Position Background 2. Macrovision Overview 3. Gemstar Acquisition 4. Gemstar Overview and.

Slides:



Advertisements
Similar presentations
1 Pitfalls In Transacting Business With Financially Distressed Parties Patrick Costello Vectis Law Group Note: This format presents only the transaction.
Advertisements

Stock Market 101 Chapter 9. Common and Preferred Stocks Securities – all of the investments (stocks, bonds, mutual funds, options, and commodities) that.
ACCT 201 ACCT 201 ACCT 201 Reporting and Analyzing Equity UAA – ACCT 201 Principles of Financial Accounting Dr. Fred Barbee Chapter 11.
Lecture 5 How Corporations Raise Venture Capital and Issue Securities
McGraw-Hill/Irwin Copyright © 2012 by The McGraw-Hill Companies, Inc. All rights reserved.
When Thinking About Valuation…  Key valuation questions are:  What is the company worth?  What would another party pay?  Remember that valuation involves.
Veritas Financial Group Introduction to the Financial Universe Week 3 – Venture Capital & Private Equity.
General Electric (GE) John Myers Rob Park Matt Richter Tuesday, November 22, 2005.
Definition The phrase mergers and acquisitions (abbreviated M&A) refers to the aspect of corporate strategy, corporate finance and management dealing.
Morgan Stanley December 7th, 2004 By Adam Freda.
 Broad-based health care company that discovers, develops, manufactures, and markets products and services  Abbott's main businesses: ◦ Global pharmaceuticals.
Employee Presentation Results for the Third Quarter of 2013 September 13 th, 2013.
1 Chapter 18 Issuing Capital and the Investment Banking Process McGraw-Hill/Irwin Copyright © 2012 by The McGraw-Hill Companies, Inc. All rights reserved.
Macrovision Corp. November 18, 2004 David Mizell Mary Voss Wei Wang.
BU Finance & Investment Club Joseph McNiff & Xun Yao Chen Spring 2013 Introduction to Valuation.
SPE Investment Approach September 2013 CONFIDENTIAL DRAFT.
KeyStone Financial Independent Equity Advisors
Finance Society Valuation Fundamentals. Different Methodologies Trading Comparables Transaction Comparables Discounted Cash Flow (DCF) Leveraged Buyout.
Institut for Regnskab, Tom Hansen Corporate Valuation Current market value (slide 3, 1) Evaluating performance in the stock market. Cash flow of.
2014 Annual Shareholders Meeting February 26, 2014 Pursuing Growth Building Value a global diversified industrial company 1.
Ben Hsu and Sangwon Kim.  Buy at current price (~28 dollars)  Sell at ~34 dollars.
Financial Analysis Macrovision Corporation An Overview of Financial Performance Presented November 30, 2006 by Radityo Ardi Nugraha and Chenchen (Carl)
Macrovision Corp. (MVSN) Matthew Thompson & Shengdong (Stanley) Zhu Presented April 26, 2007.
Merger of and November 24, Disclaimer Statements related to the prospects of the business, estimates for operating and financial results, and those.
INVESTMENT COMMITTEE REVIEW: Shine Group Divestiture Opportunity July 8, 2010 Draft - June 25, 2010.
Recommendation: Buy Blackstone (BX). Key Investment Points Dividend play with embedded call option on prosperity Increasing AUM despite low stock price.
1 1 What Do I Do Now? - Going Public vs. Selling Out Applying Concepts from Finance to the Public Equity and M&A Markets November 14, 2002 Mark Satisky.
Netgear, Inc April/03/2012 Presentors: Ryo-Seob(Joseph) Kim Jionghan(JD) Dai Han(Henry) Yang Pattharaporn (Pauline) Lertphaiboonsiri Yen-Hua(Gina) Huang.
Tetra Acquisition Presentation March Forward Looking Statements This presentation includes forward-looking statements, which are based in part on.
Financing Activities: Contributed and Earned Capital Shareholders’ Equity: Common Stock Other Paid-in Capital Retained Earnings.
Jack Henry and Associates Presented By: Jeremy Smith Sajal Rohatgi Yanlei Xu November 27, 2007.
THOMPSON WOOD PAGE & CO Investment Management … Results Driven.
Leverage Buyouts Arzac, Chapter 13.
Implementation. Prof. Ian Giddy New York University Valuing a Business II NYU.
FIN 419: Real Client Managed Portfolio, Spring 2012 DTS, Inc Nasdaq: DTSI Thursday 26 th April 2012 Tyler Haida Mike Ollman Amin Rizwan.
Copyright © 2011 Thomson South-Western, a part of the Thomson Corporation. Thomson, the Star logo, and South-Western are trademarks used herein under license.
CONFIDENTIAL Imageworks Opportunity March page 1 Potential Imageworks Sale Opportunity SPE has been approached by two parties interested in acquiring.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
1 INVESTOR MEETINGS May/June Directories – a Highly Attractive Industry  Simple, cost-effective advertising medium – first stop for SMEs  High.
GSN-FUN Deal Overview January Executive Summary SPE is recommending a sale of 15% of its 50% interest in GSN, followed by a merger between GSN.
CONFIDENTIAL Sony Overview April Sony Corporation Overview page 1 Consumer Products & Devices Networked Products & Services Financial Services Sony.
Monmouth Capitalizing on Distress Nicolas Lindstrom Samuel Nadeau Franco Perugini.
Dover Corporation Presented by Greysi Burroughs Rena Huynh Helen Tse.
GROUP EXECUTIVE COMMITTEE REVIEW: Divestiture of SPE’s Shareholdings in HBO Central Europe and HBO Latin America October 7, 2009.
Macrovision Corporation Macrovision Corporation Financial Analysis Fin419 Jimmy Kinn March 28, 2006.
MACROVISION BY JEREMY SMITH SAJAL ROHATGI SWECHHA JAIN November 15, 2007.
HBO Divestiture Opportunity September 14, Confidential --p. 2 Executive Summary SPE is revisiting its global channels portfolio and seeking to.
HBO Divestiture Opportunity (DRAFT) September 11, 2009.
Marketing and business model
Charlie Penicook and Zuowei Xu November 19, 2013.
Copyright © Texas Education Agency, All rights reserved. 1 Understanding Ownership Changes Statistics & Risk Management.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
Sadia and Perdigao A Brasilian Food Superpower. Mandate Strategic RationaleValuationImplementation How should Perdigao approach the merger with Sadia.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
HBO Divestiture Opportunity (DRAFT) September [8], 2009.
HBO Central Europe Divestiture Opportunity October 1, 2009.
Global Beta Cyfluthrin Industry Size, Trends, Segmentation Research 2015 Published: Sep 2015 Single User License: US$ 2800 Corporate User License: US$
1 Research term paper Five major sections: Company background / introduction Competitive strengths Financial analysis (focus section) Stock valuation analysis.
Discounted Cash Flow (“DCF”)
Global Oil Pressure Sensor Industry Trends, Share and Competitive Landscape Research Report 2015 Published: Oct 2015 Single User License: US$ 2800 Corporate.
© 2009 Autodesk Autodesk Corporate Overview May 2009.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Profitability Analysis
James Crowe Goldman Sachs Communacopia XVII 2008
M&A Case Study February 2017 Confidential.
Retailing in Electronic Commerce: Products and Services
Investment in Maa TV Deal Update November 13, 2013.
Financial Industry Group 4/20/2011
Presentation transcript:

Macrovision Ben Hier Dave Light April 22, 2008

Agenda: 1. Position Background 2. Macrovision Overview 3. Gemstar Acquisition 4. Gemstar Overview and Financials 5. Macrovision Financials 6. Recommendation

Position Background Bought 200 $75 (April 2000) Bought 300 $25.04 (April 2007) Sold 200 $26.40 (November 2007) Chart from Google Finance:

Macrovision Focus: Empowering customers to enable consumers to enjoy digital media on their terms Leading Technology IP Licensing Provider Core technologies: protection, distribution and enhancement Focus on creating recurring revenue Macrovision (2007). Annual Report From SEC EDGAR database Macrovision Lenders Presentation. April 9, 2008

Macrovision: Entertainment Business Unit Allows Producers and Operators to safely deliver and distribute entertainment Ensure the users pay for each use Prevents copying of content Customers pay one-time fee and/or recurring fees depending on content structure Macrovision (2007). Annual Report From SEC EDGAR database Macrovision Lenders Presentation. April 9, 2008

Macrovision: Embedded Solutions Business Unit Focuses on consumer electronics Content protection Media Enabled Devices Sells directly to CE Manufacturers For enabled devices, users pay per unit royalties Macrovision (2007). Annual Report From SEC EDGAR database Macrovision Lenders Presentation. April 9, 2008

Macrovision (spark notes): Macrovision (2007). Annual Report From SEC EDGAR database Macrovision Lenders Presentation. April 9, 2008 Manages complexity of selling content online Helps customers protect and license digital content Helps customer grow revenues by selling content through more distribution channels Ensures product lines are optimized for the digital home (use on multiple devices)

Macrovision’s Strategic Investments & Divestitures Acquired Company Purchase Price Sale PriceSold to: Trymedia$34M (2005)$4M (2008)RealNetworks Digimarc (12.5% Stake) $25.3M (97-00)$17M (2008)Private Equity Software Division*Various$200M (2008)Thoma Cressey Bravo

Macrovision Agrees to Buy Gemstar $2.8B Transaction 51% MVSN Approval Needed & 67% GMST Needed 56% Cash ($1.6B) / 44% Stock ($1.2B) GMST - $6.35 in cash or.2548 MVSN Pro Forma Ownership Macrovsion (53%) / Gemstar (47%) MVSN will raise $650M in debt $500M Term Loan & $150M (Senior Unsecured “High Yield”) Corporate Ratings: Ba3/B+ (Stable/Positive) Senior Secured: Ba1/BB- Pro Forma Leverage 4.3X 2007 Adjusted EBITDA Junk Rating Company Presentation to Lenders 4/9/08

Deal Impact No indication by MVSN management regarding accretion/dilution Estimate $46M in synergies within 270 days $30.627M related to headcount reduction “Top-line synergies are likely to remain limited.” - Goldman Sachs’ Sasa Zorovic Barron’s Online 12/10/07 Company Presentation to Lenders 4/9/08

Going Digital Company Presentation to Lenders 4/9/08

Gemstar TV Guide Gemstar is a global media, entertainment, & technology company Leading provider of video guidance TV, Print,& New Media Properties NASDAQ Listed (GMST) News Corporation (NWS) owns 41% of (GMST) July 2007 – “Explore Strategic Alternatives” MVSN Sole Bidder K

Gemstar’s Segments Segments (FY December 31, 2007)% RevenuesGross Margin Guidance Technology & Solutions45%65% Media Networks32%18% Publishing23%-14%

Gemstar TV Guide Price$4.94 Market Cap$2.12B 2006 EPS$ EPS (Ex-Tax Benefit)$ Estimated EPS (Model)$0.17 Adjusted P/E (TTM)31 Forward P/E (Model)29 Beta1.20 Google Finance

GMST Valuation

Macrovision Price$14.19 Market Cap$767MM 2006 EPS$ EPS (Ex-Tax Benefit)$ Estimated EPS (Model)$0.71 P/E (TTM)24 Forward P/E (Model)20 Beta1.38 Google Finance

Macrovision DCF Beta from Yahoo Finance ( Rd from Macrovision (2007). Annual Report From SEC EDGAR database

Macrovision DCF Under our most accurate model Current Stock Price: DCF Valuation: Utilizes optimistic WACC Low beta of 1.38 (Google Finance = 2.13) Optimistic about earnings potential in Jump from $0.58 to $0.71

Conclusion Major Acquisition Both companies trading above their current DCF valuation Lack of proven managerial expertise Larger, more diversified company Utilizing debt for the first time Sell 300 shares at the market