Lakers $12B Buyout & Capital Stack Visualizer

Deal Benchmarks

1. Valuation & Debt

Enterprise Value (EV) $12.00B

Debt Leverage (%) 30%

Senior Debt Interest Rate

5.0%

6.5%

8.0%

2. Equity Syndicate Split

Bob Iger Share 35%

Josh Kushner Share 35%

Minority LPs Share 30%

Auto-balanced to equal 100% total equity.

3. Financial Operations

Annual Revenue $516M

Annual EBITDA $140M

Capital Stack Waterfall Tranches D3 Interactive Waterfall Visualizer

Governance & Board Control Matrix

Partner / Stakeholder	Equity Split	Cash Commitment	Board Seats (9 Total)	Governance Role
Bob Iger	35.0%	$2.94B	3 Seats	Lead Managing Governor / NBA Control Person
Josh Kushner (Thrive)	35.0%	$2.94B	3 Seats	Co-Lead Investor / Strategic Director
Minority LP Syndicate	30.0%	$2.52B	3 Seats	Passive Limited Partners / Advisory Board

NBA Franchise Transaction Valuation Multiples (EV / Revenue Expansion)

Proof Engine State: READY

Calculated Outputs: Total Debt = $3,600,000,000 | Total Equity = $8,400,000,000 | EV Multiple = 23.26x