Capital Structure Waterfall & Ownership Stack
D3 Interactive Stack Breakdown
Historical Sports Sales Comps (EV vs Revenue Multiple)
Scatter Plot Analysis
Transaction Analysis & Debt Coverage Summary
Under the baseline deal model, the Los Angeles Lakers transaction evaluates to an Enterprise Value of $12.50B with an EV/Revenue multiple of 22.73x based on $550M annual revenues. Implied equity is $8.75B (70%) and debt leverage is $3.75B (30%), resulting in +212.5% premium over the Phoenix Suns' $4.00B benchmark.
| Financial Metric | Current Model State | Suns Benchmark ($4B) | Mavericks Comp ($3.5B) |
|---|---|---|---|
| Enterprise Valuation | $12.50B | $4.00B | $3.50B |
| Implied Equity Required | $8.75B | $2.80B (70%) | $2.45B (70%) |
| Debt Service Obligation (Annual) | $243.8M | $78.0M | $68.3M |
| Iger GP Equity Contribution | $4.38B | N/A | N/A |
| Kushner GP Equity Contribution | $4.38B | N/A | N/A |
| Year 5 Projected Revenue (at Growth Rate) | $808.1M | N/A | N/A |