2008 | 2009 | ||||||
Price: | 75.00 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 240 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
Coupon |
Maturity |
Annual Interest Expense |
As of 9/30/08 |
Asset Sale Procceds |
Pro Forma As of 5/30/09
|
|
Term Loan |
L+375 |
5/02/13 |
$39.2 |
$548.6 |
($548.6) |
$0.0 |
Sr. Notes |
11.0% |
11/15/13 |
11.0 |
100.0 |
100.0 |
|
Converts |
2.625% |
8/15/11 |
6.3 |
240.0 |
240.0 |
|
Capital Leases |
|
|
0.0 |
0.7 |
|
0.7 |
Total Debt |
$57.1 |
$889.3 |
$340.7 |
|||
Add: Cash Restructuring |
5.3 |
5.3 |
||||
Less: Cash |
|
|
(368.9) |
218.6 |
(150.3) |
|
Net Debt |
$525.7 |
($330.0) |
$195.7 |
|||
Stock Price |
$11.77 |
$11.77 |
||||
Shares O/S |
102.7 |
102.7 |
||||
Equity Market Cap |
$1,208.5 |
$1,208.5 |
||||
TEV |
$1,734.2 |
$1,404.3 |
||||
’08E EBITDA |
$185.0 |
$150.0 |
||||
’09E EBITDA |
$230.0 |
$195.0 |
FYE Dec 31, |
Pre-Deal 2008E |
Pro Forma 2008E |
Pre-Deal 2009E |
Pro Forma 2009E |
Revenue |
$625 |
$425 |
$655 |
$455 |
EBITDA |
$185 |
$150 |
$230 |
$195 |
Capex |
$20 |
$20 |
$20 |
$20 |
EV/Revenue |
2.8x |
3.3x |
2.6x |
3.1x |
EV/EBITDA |
9.4x |
9.4x |
7.5x |
7.2x |
Total Debt/EBITDA |
4.8x |
6.0x |
3.9x |
4.6x |
Net Debt/EBITDA |
2.8x |
1.3x |
2.3x |
1.0x |
EV/EBITDA Through Convert @ 75 |
2.4x |
0.7x |
1.9x |
0.5x |
EV/(EBITDA – Capex) Through Convert @ 75 |
2.6x |
0.8x |
2.1x |
0.6x |
Assuming Midpoint of Guidance Range |
||||
|
show sort by |
Are you sure you want to close this position Macrovision 2.625% 8/15/11 Con?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Macrovision 2.625% 8/15/11 Con for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".