TRANSACTION INPUTS
35%
7.0%
20%
$550M
8.0%
$45M
STRESS SCENARIOS
Implied Revenue Multiple
22.73x
Benchmark Record for NBA
Debt Required ($B)
$4.38B
35.0% Senior Debt
Equity Required ($B)
$8.13B
65.0% Consortium Equity
Debt Coverage Ratio (DSCR)
1.42x
Healthy Coverage (>1.25x)
CAPITAL STRUCTURE WATERFALL ($B)
HISTORICAL NBA SALES REVENUE MULTIPLES
CONSORTIUM CAP TABLE & EXIT WATERFALL
5-Year Projection @ 8% CAGR
| Investor Tranche / Partner | Equity % | Capital Invested ($B) | 5-Yr Exit Value ($B) | Implied MoIC |
|---|
CANONICAL DEAL EVALUATION PROOF
COMPUTED DOMAIN MODEL
Verified financial model output computed from active deal parameters:
Acquisition Enterprise Value
$12.50B
Senior Debt Required
$4.375B
Consortium Equity
$8.125B
Revenue Multiple
22.73x
Coverage Ratio (DSCR)
1.42
5-Year Valuation Projection
$18.37B