5/21/2018 Project Claret - Los Angeles Clippers Valuation

1/11

I C C

M 25, 2014

043-001

5/21/2018 Project Claret - Los Angeles Clippers Valuation

2/11

5/21/2018 Project Claret - Los Angeles Clippers Valuation

3/11

5/21/2018 Project Claret - Los Angeles Clippers Valuation

4/11

C

BA:

: / , NBA ,

(D )

N 2012

I (.. NBA C )

NBA

H

C:

D

2

L 3 20 100

NBA $60

2 LMA

L

/

LA N (D / C N / NFL ,).

N (.. , , .)

J 2013 ?

, ,

C

043-004

5/21/2018 Project Claret - Los Angeles Clippers Valuation

5/11

C F D

A F BA EE '14 E '14

A.(1)

+ A.(1)

G A $38.9 $56.6 10% $62.3 $62.3 62.3

L C 20.6 24.6 5% 25.8 125.0 125.0

15.4 21.9 10% 24.1 24.1 24.1

$74.9 $103.1 $112.2 $211.4 $211.4

NBA 38.4 50.2 5% 52.7 52.7 112.7

$113.3 $153.3 $164.9 $264.1 $324.1

E '12 E '13

NBA N /C

. $30

. A

N

$1,250

10

C CE '14

3

: D .

(1) A 2014 ( ) .

EBIDA 13.8 18.4 19.3 118.5 178.5 12.2% 12.0% 12.0% 44.9% 55.1%

: 55.0 74.6

EBIDA ( ) $68.8 $93.0 $100.0 $199.2 $259.2

. 60.7% 60.7% 60.7% 75.4% 80.0%

A

043-005

5/21/2018 Project Claret - Los Angeles Clippers Valuation

6/11

(D M)

D

$800 $1,000 $1,200 $1,400 $1,600 $1,800 $2,000 $2,200

E

'14 $164.9 4.9 6.1 7.3 8.5 9.7 10.9 12.1 13.3

A. '14 E. L.(1) 264.1 3.7 4.5 5.3 6.0 6.8 7.5 8.3 9.0

A. '14 N / L(2) 324.1 3.4 4.0 4.6 5.3 5.9 6.5 7.1 7.7

4

: D .(1) E. $100 . ( 5%

).

(2) E. $100 $60 .

( 5% ).

. . . . . . . . .

EBIDA 19.3 41.4 51.8 62.1 72.5 82.8 93.2 103.5 113.9

043-006

5/21/2018 Project Claret - Los Angeles Clippers Valuation

7/11

5/21/2018 Project Claret - Los Angeles Clippers Valuation

8/11

BA F NBA ($ )

$400

$500

$600

D

8

$0

$100

$200

$300

1998 2000 2002 2004 2006 2008 2010 2012 2014

6 043-008

5/21/2018 Project Claret - Los Angeles Clippers Valuation

9/11

A

043-009

5/21/2018 Project Claret - Los Angeles Clippers Valuation

10/11

D IL M C

NBA 5.0 4.6 ,

D

. A F 2013 2013 F 500 F (F)

BA A / DA A C H(1)

H I(2)

C(3)

( )(4)

2014 2013 2012

LA 2 17.2 $ 575 $430 $324 5.6 $64,800 20 2.9

5.0 M 39 1.6 405 312 268 0.9 $73,200 6 0.8

4.6 27 2.2 550 525 300 1.3 $76,100 0 2.2

7

: F .

: C B C C ( 2011 C).

(1) 201213 201314 E (://..//////////20132014DA.).

(2) FFEC CE AD FFEC EAED A/D EDA FA CE F 2013 CA/HDA E.(3) F (://..///).

(4) A (B), 2 A ( C) (://2..///1.0//E/2013/EACHG.24).

C

L.A. .., 17.2 5.6

N C ,

C

C , A A

, ( ,

C )

043-010

5/21/2018 Project Claret - Los Angeles Clippers Valuation

11/11

F

U.S. MSA

Rank MSA

Population

(in MM)

Total

Teams

Population Per

Franchise (PPF)

(in MM) PPF Rank

2 Los Angeles (1) 17.2 6 2.9 1

23 Portland 2.3 1 2.3 2

24 San Antonio 2.2 1 2.2 3

25 Sacramento 2.2 1 2.2 4

26 Orlando 2.2 1 2.2 5

1 New York 19.0 9 2.1 6

7 Houston 6.1 3 2.0 7

3 Chicago 9.5 5 1.9 8

32 Columbus 1.9 1 1.9 9

D I D

8

: C B.

(1) G A A.

10 Atlanta 5.4 3 1.8 10

15 Seattle 3.5 2 1.8 11

5 Dallas-Fort Worth 6.5 4 1.6 12

17 San Diego 3.1 2 1.6 13

8 Philadelphia 6.0 4 1.5 14

9 Miami 5.7 4 1.4 15

I , LA ,

043-011