CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.

Slides:



Advertisements
Similar presentations
Maa TV Responses to Nagata-san’s questions July 17 th, 2012 DRAFT FOR DISCUSSION ONLY.
Advertisements

Investment in Maa TV Presentation to the Investment Committee July 27 th, 2012 DRAFT July 20 th, 2012 DRAFT FOR DISCUSSION ONLY.
Investment in Maa TV Presentation to the Group Executive Committee August 22 nd, 2012 DRAFT August 19 th, 2012 DRAFT FOR DISCUSSION ONLY PRIVILEGED AND.
SPE Investment Approach September 2013 CONFIDENTIAL DRAFT.
Investment in Maa TV Presentation to the Group Executive Committee August 22 nd, 2012 DRAFT August 13 th, 2012 DRAFT FOR DISCUSSION ONLY.
IRR Comparison Summary Original (IC deck version) IRR Assuming debt as purchase price IRR with 47% purchase in FYE18 at cap of INR 2,000 crores August.
Investment in Maa TV Presentation to the Investment Committee July 24 th, 2012 DRAFT July 9 th, 2012 DRAFT FOR DISCUSSION ONLY.
KNTV Japanese Investment Opportunity April 13, 2012.
Date of the Meeting: July 31, 2012 Approximate time required: 30 minutes Presenter: Andy Kaplan Attendants: Contact Person : Drew Shearer Note: Please.
Confidential Draft Embassy Row Acquisition Update June 2008.
0 - Confidential - Project Rainbow - Update 29 October 2013.
Investment in Maa TV Presentation to Michael Lynton July 9 th, 2012.
INVESTMENT COMMITTEE REVIEW: Shine Group Divestiture Opportunity July 8, 2010 Draft - June 25, 2010.
Presentation to Michael Lynton July 9th, 2012 DRAFT July 3rd, 2012
Investment in Maa TV Presentation to the Investment Committee August 21 st, 2012 DRAFT August 14 th, 2012 DRAFT FOR DISCUSSION ONLY.
Investment in Maa TV Presentation to Michael Lynton July 10 th, 2012.
Investment in Maa TV Presentation to the Investment Committee August 21 st, 2012.
Investment in Maa TV Presentation to the Investment Committee July 24 th, 2012 DRAFT July 6 th, 2012 DRAFT FOR DISCUSSION ONLY.
SPE POTENTIAL INVESTMENTS October 8, 2010 CONFIDENTIAL DRAFT DRAFT AS OF 7 OCT, 6:30PM.
Investment in Maa TV Presentation to the Group Executive Committee August 22 nd, 2012 DRAFT August 6 th, 2012 DRAFT FOR DISCUSSION ONLY.
Date of the Meeting: July 31, 2012 Approximate time required: 30 minutes Presenter: Andy Kaplan, President, SPT Networks Attendants: Contact Person : Drew.
CONFIDENTIAL SPE Monetization Opportunities April 2010 DRAFT.
Investment in Maa TV Presentation to the Group Executive Committee August 22 nd, 2012 DRAFT July 24 th, 2012 DRAFT FOR DISCUSSION ONLY.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 8, 2013.
Investment in Maa TV Presentation to the Investment Committee August 17 th, 2012 DRAFT July 26 th, 2012 DRAFT FOR DISCUSSION ONLY.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Acquisition of Additional Stake in Game Show Network (GSN) Post IC and GEC Meeting Update DRAFT.
Investment in Maa TV Presentation to the Investment Committee August 21 st, 2012 DRAFT August 13 th, 2012 DRAFT FOR DISCUSSION ONLY.
Investment in Maa TV Presentation to the Investment Committee July 24 th, 2012 DRAFT July 5 th, 2012 DRAFT FOR DISCUSSION ONLY.
SPE INVESTMENT OPPORTUNITIES October 8, 2010 CONFIDENTIAL DRAFT DRAFT AS OF 8 OCT, 10:30AM.
Investment in Maa TV Presentation to the Group Executive Committee August 22 nd, 2012 DRAFT August 8 th, 2012 DRAFT FOR DISCUSSION ONLY.
Investment in Maa TV Presentation to the Investment Committee August 21 st, 2012 DRAFT August 13 th, 2012 DRAFT FOR DISCUSSION ONLY.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
GROUP EXECUTIVE COMMITTEE REVIEW: Divestiture of SPE’s Shareholdings in HBO Central Europe and HBO Latin America October 7, 2009.
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.
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 14, 2013.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
Request for Approval Document: HBO Latin America Divestiture Opportunity February 2010.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview January 2011.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
India Investment Opportunity ETV Regional Channels July 18, 2011 Privileged Attorney-Client Communication.
GENERAL EXECUTIVE COMMITTEE REVIEW: HBO Divestiture Opportunity October 7, 2009.
Investment in Maa TV Presentation to the Investment Committee August 21 st, 2012 DRAFT August 17 th, 2012 DRAFT FOR DISCUSSION ONLY.
FUN Valuation Overview (Perpetual Growth Exit Method) February 2009.
HBO Central Europe Divestiture Opportunity October 1, 2009.
Acquisition of Additional Stake in Game Show Network Update of Presentations to the IC & GEC March 23, 2011.
Interim Status Update [May 2, 2011] INDIA REGIONAL CHANNELS INVESTMENT OPPORTUNITY ETV & MAA TV 1.
1 1 Lean-M Proposed Shareholder Buy-Out July 16, 2010.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
Investment in Maa TV Presentation to the Investment Committee July 24 th, 2012 DRAFT July 11 th, 2012 DRAFT FOR DISCUSSION ONLY.
India Investment Opportunity ETV Regional Channels July 27, 2011.
Acquisition of Additional Stake in Game Show Network (GSN) Post IC and GEC Meeting Update DRAFT.
DRAFT ETV India Investment Opportunity Update Presentation to the Group Executive Committee August 24 th, 2011 DRAFT August 19, 2011.
HIGHLY CONFIDENTIAL. NOT FOR FURTHER DISTRIBUTION GSN Opportunity Overview December 2010.
Divestiture Opportunities May page 1 Domestic Divestiture Opportunities SPT holds two minority stakes that could generate cash and gains if sold.
Investment in Maa TV Presentation to the Investment Committee August 21 st, 2012 DRAFT August 14 th, 2012 DRAFT FOR DISCUSSION ONLY.
Investment in Maa TV Presentation to the Investment Committee July 24 th, 2012 DRAFT July 10 th, 2012 DRAFT FOR DISCUSSION ONLY.
INVESTMENT COMMITTEE REVIEW: HBO Latin America Divestiture Opportunity January 22, 2010 [DRAFT]
CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013.
Presentation to the Group Executive Committee
Presentation to the Group Executive Committee August 22nd, 2012
Presentation to the Investment Committee
Investment in Maa TV Deal Update November 13, 2013.
Presentation to Michael Lynton July 9th, 2012 DRAFT June 29th, 2012
GSN Opportunity Overview December 2010
Presentation to the Investment Committee
Presentation to Michael Lynton July 24th, 2012 DRAFT June 27th, 2012
Presentation transcript:

CONFIDENTIAL DRAFT Investment in Maa TV Deal Update November 15, 2013

CONFIDENTIAL DRAFT Situation Overview 1 (1)Assumes FX rate of 55.0 INR to USD at the time of the last offer. (2)TTM stands for trailing twelve months. (3)NFY stands for next fiscal year. (4)Assumes current FX rate of 61.4 INR to USD. BACKGROUND SPT sought approval in August 2012 to acquire a 53% controlling stake in Maa TV for INR 6.2BN ($113MM) 1 with INR 5.9BN ($107.4MM) 1 payable in FYE13 and INR 300MM ($5.4MM) 1 payable in FYE15 — SPT also had a call option on the 47% minority position beginning on the 5 th anniversary of closing Previous purchase price represented an enterprise value of INR 11.3 BN ($205MM) 1 with an implied TTM 2 (FYE12) adjusted EBITDA multiple of 21.8x and NFY 3 (FYE13) adjusted EBITDA multiple of 19.8x However, the transaction was put on hold due to delays with selling shareholders obtaining 281 tax clearance certificates from the Indian Tax Authority to protect SPT against potential tax liability claims — Nimmagadda Prasad, the Board Chair and majority shareholder of Maa TV, was unable to receive a 281 tax clearance certificate because he was charged in India for investing in companies owned by a politician’s son in exchange for favorable government treatment — Any potential purchase is conditional on sellers receiving the 281 tax clearance certificate CURRENT UPDATE Mr. Prasad was recently released from prison INR to USD rate devalued since the last offer from 55.0 to 61.4 Maa TV outperformed its projections due to increased sub fees as a result of partial digitization in FYE13 and FYE14 EBITDA is expected to be between INR 800 – 900MM The seller has requested a purchase price of INR 17.6BN ($287MM) 4

CONFIDENTIAL DRAFT SPE to evaluate purchasing (i) 53% of the Company under the same terms as the prior process or (ii) purchase 100% Our internal analysis shows an increase in current valuation of Maa TV (in INR) due to an increase in industry multiples and higher profitability SPT to evaluate a valuation range of INR 17.6BN ($287MM) – INR 19.8BN ($322MM) based on the seller’s view of a FYE14 EBITDA multiple of 22.0x on a range of INR 800 – 900MM The table below summarizes the returns under the current valuation range as well as 53% vs. 100% equity purchase. The returns are based on preliminary information and include a number of assumptions 4,5 Valuation and Returns Considerations 2 (1)Preliminary valuation based on projection estimates. The valuation may change after we receive updated projections and detailed current financials. (2)TTM stands for trailing twelve months. TTM as of the GEC update was FYE12. TTM as of the current update estimated as the avg. of FYE13 and FYE14, and will be updated when we receive monthly financials from the company. (3)NFY stands for next fiscal year. NFY was FYE13 in the GEC update and FYE14 in the current update. NFY+1 was FYE14 in the GEC update and FYE15 in the current update. (4)As updated projections beyond FYE14 were unavailable, we have assumed normalized revenue and EBITDA growth projections based off a FYE14 EBITDA of INR 800MM. This analysis is preliminary and subject to change based on receiving an updated forecast. (5)As updated projections beyond FYE14 were unavailable, we have assumed normalized revenue and EBITDA growth projections based off a FYE14 EBITDA of INR 900MM. This analysis is preliminary and subject to change based on receiving an updated forecast.

CONFIDENTIAL DRAFT Financial Impact to SPT – Seller’s View ($ in MM) 3 (1)Preliminary estimate. (2)As updated projections beyond FYE14 were unavailable, we have assumed normalized revenue and EBITDA growth projections based off FYE14 EBITDA of INR 800MM. This analysis is preliminary and subject to change based on receiving an updated forecast. Call option exercise price assumed based off FMV estimated at 14.0x FYE19 EBITDA. (3)As updated projections beyond FYE14 were unavailable, we have assumed normalized revenue and EBITDA growth projections based off FYE14 EBITDA of INR 900MM. This analysis is preliminary and subject to change based on receiving an updated forecast. Call option exercise price assumed based off FMV estimated at 14.0x FYE19 EBITDA.