LIVE M&A DEAL INTELLIGENCE · REUTERS SCOOP

Alibaba Lingxi Games Divestment & Capital Redeployment Workbench

Evaluate the reported $2B+ carveout transaction structure, net liquidity waterfall, SOTP re-rating, and capital redeployment returns.
Headline Valuation
$2.10B
Net Deployable Cash
$1.50B
Friction & Tax Drag
$315.0M
Group Re-Rate Delta
+15 bps
Weighted ROI / Yield
16.4%
Carveout Deal Structuring M&A PARAMETERS
$2.10B
85% Cash / 15% Earn
6.5%
15.0%
SOTP & Capital Redeployment CAPITAL STRATEGY
50% ($752M)
30% ($451M)
20% ($301M)
Transaction Liquidity Waterfall (D3.js) NET: $1.504B
SOTP Valuation & Multiple Impact
Component Baseline Post-Sale
Lingxi EBITDA Removed $180M -$180M
Implied Divestment EV/EBITDA 10.5x 11.67x
Conglomerate Discount Unwind 14.0% 13.85%
Group Target Multiple 12.50x 12.65x
Net Group EV Delta $0 +$1.84B
Redeployed Capital ROI & Operational Output
Target Bucket Deployed Exp. IRR / Yield
● AI Cloud GPU Clusters $752M 22.5% IRR
● Share Repurchases $451M 9.5% TSR
● E-Commerce Subsidies $301M 11.0% IRR
Weighted Program Yield $1.50B 16.4%
CURRENT DEAL SCENARIO: $2.10B Headline | Net Proceeds: $1.50B | Friction: $315M | Weighted Yield: 16.4%
Enjoy this tool? Build your own with Super