THIS CASE IS BASED ON VALUING THE SILNA’S SHARES AS OF THE NEW 2016 TELEVISION DEAL.
$s in thousands
Season Season Season Season Season Season Season Season Season Terminal
16-17 17-18 18-19 19-20 20-21 21-22 22-23 23-24 24-25 Year
Revenue $50,857 $50,857 $50,857 $50,857 $50,857 $50,857 $50,857 $50,857 $50,857 $52,383 3.0%
Net Cash Flow $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $34,049
Note From Rovell (2007) and Pells (2007)
Season Season Season Season Season Season Season Season Season Terminal
16-17 17-18 18-19 19-20 20-21 21-22 22-23 23-24 24-25 Year
Net Cash Flow $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $33,057 $34,049
Projected (a)
Projected