SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Technology Stocks : Gemstar Intl (GMST)

 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: tinkershaw who wrote (6313)2/29/2004 1:45:26 PM
From: tinkershaw  Read Replies (1) of 6516
 
To better explain the below table, I took expected revenues (which I hopefully took moderate numbers, except I think I was more aggressive than analysts on the CE numbers) x FCF% to derive the free cash flow from the company at 50 million subscribers.

The TV Guide channel has both carrier fees paid and advertising, the Guide I projected as having greater licensing fees (separate from CE licensing) and greater advertising (the carrier fees for the Guide are somewhat higher than for the TV Guide Channel).

What it comes out to is about the same revenues we have now with much higher free cash flow, a little above GMST's old $300 million or so free cash flow peak in their hey day.

Tinker
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext