Professional Documents
Culture Documents
PV of CF (01-04)
2004 TV
PV of 2004 TV
Total Enterprise Value
6.28%
7.20%
0.82
12.18%
2001
76,436
1,529
74,907
90,420
(15,513)
(5,274)
(10,238)
30,795
2,100
90,420
47,287
0.8914
$42,151
2002
89,711
1,794
87,917
90,840
(2,923)
(994)
(1,929)
3,875
2,100
90,840
82,935
0.7946
$65,899
2004
115,277
2,306
112,971
91,680
21,291
7,239
14,052
3,800
2,100
91,680
99,832
0.6314
$63,030
TV@18.1xBCF
$235,643
2,086,514
1,317,339
$1,552,982
TV@18.1xBCF
$
1,552,982
2003
101,966
2,039
99,927
91,260
8,667
2,947
5,720
3,726
2,100
91,260
91,154
0.7083
$64,563
1,268,637
800,965
$1,036,608
1,711,221
1,080,394
$1,316,037
2,576,924
1,626,964
$1,862,607
10.00%
3.00%
12.18%
331,990
2,100
329,890
112,163
217,728
3,578
214,150
2,331,769
0.1783
Present value of TV
415,644
781,860
Present value of TV
415,644
1,197,505
74907.28
19.4
1,453,201
Radio One
Multiple
Value
22.1
1,689,236
24.2
1,812,756
Hispanic
Multiple
Value
42.1
3,217,956
44.5
3,333,374
47,287
30,795
3,401
74,681