SlideShare a Scribd company logo
1 of 16
TEAM:
MISSION
SataLink, Incorporated.
CURRENT SITUATION
10 of our 15 satellites are projected to reach the end of their
useful lives between 2019 and 2023
GOALS
Develop a satellite replacement plan and a corresponding high-
level business strategy that addresses the anticipated current and
future conditions the company will face in the satellite
communication market
AGGRESSIVE CONSERVATIVE
CONSERVATIVE
Pricing Strategy
• High Revenue
• High Growth
• Defensive Market
Positioning
• 30% Lease
• 70% Spot
• High Revenue
• High Growth
• 30% Lease
• 70% Spot Rate
• Defensive Market
Positioning
• 70% Lease
• 30% Spot
• Diversified Market
Positioning
• 50% Lease
• 50% Spot
• 70% Lease
• 30% SpotAGGRESSIVE
Market Strategy
Defensive
Expansionary
Diversified
PROPOSED SOLUTIONS:
Expansionary Diversified Defensive
 Satellite Locations:
1. Europe
2. Asia & Middle East
3. America
4. Europe & Middle East;
50/50%
5. Asia; 100%
 Market Position Strategy:
• High Revenue
• High Growth
 Pricing Strategy:
• 70% Lease (20% Discount)
• 30% Spot
 Market Position Strategy:
• Diversified
• Multi-coverage
 Satellite Locations:
1. Europe
2. Asia & Middle East
3. America
4. Asia & Middle East;
60/40%
5. America
 Pricing Strategy:
• 50% Lease (20% Discount)
• 50% Spot
 Satellite Locations:
1. America
2. Europe
3. Asia
4. America
5. Asia
 Market Position Strategy:
• Conservative Revenue
• Market Maintenance
 Pricing Strategy:
• 30% Lease (20% Discount)
• 70% Spot
SPACECRAFTS
1000L 800M & 600S 600SDL
 Provides the largest
magnitude of “Economies
of Scale”
 Lowest Fixed Cost per
Transponder ($1.82 Mn.)
 220 Transponders
 Highest fix cost per
transponder compared to
800M & 600S
 Has not been tested and
the potential risk of failure
is too high
 Higher fixed cost per
transponder
 $2.08 Mn (800M)
 2.43 Mn (600S)
 130 Transponders (800M)
 70 Transponders (600S)
1000 L
600 SDL
600 S
800 M
SOLUTION 1
Expansionary
Benefits: Risks:
 Higher Fill Rates
 Forward Looking
 Hedged Risk
 Reliable Cash Flow
 Geo-Political
 Market Saturation
 Under Developed Infrastructure
 Lower Avg. Rev/ Transponder
(1) Europe
(1) Asia & Middle East
(1) America
(1) Europe & Middle East
(1) Asia
SOLUTION 2
Diversified Moderate
Benefits: Risks:
 Higher Revenue Potential
 Lower Market Saturation
 Moderate Distribution of Risk
 Balanced Revenue Stream
 Lower Future Growth
 Increased Market Exposure
 More Volatile Cash Flow
(1) Europe
(1) Asia & Middle East
(1) America
(1) Asia& Middle East
(1) America
SOLUTION 3
Defensive Moderate
Benefits: Risks:
 High Market Exposure
 Lower Market Diversification
 No Exposure to High Growth Market
 Most Volatility In Cash Flows
(1) Europe
(1) Europe
(1) Asia
(1) America
(1) Asia
 Preserve Current Market Share
 Maintain Client Relationships
 No market Saturation
PRICING STRATEGY
Expansionary Diversified Defensive
• 70% Lease (20% Discount)
• 30% Spot
• 80% Fill Rate
• Average Rev/Trans: $1.65 Mn.
• Most Secure Cash Flows
• 30% Lease (20% Discount)
• 70% Spot
• 70% Fill Rate
• Average Rev/ Trans: $1.70 Mn.
• Volatile Cash Flows
• 50% Lease (20% Discount)
• 50% Spot
• 75% Fill Rate
• Average Rev/Trans: $1.67 Mn.
• Balanced Cash Flow
Expansionary Diversified Defensive
FINANCING
 15 Year Capital Lease
 PMT: $58.7 Mn
 Debt Paid 2015 - $150 Mn
 Debt Paid 2016 - $100 Mn
 Loan 2018 $96.9 Mn
 2020-2027 Debt Repayment:
 Debt PMT: $150 Mn
 Total Paid: $1.21 BN
 15 Year Capital Lease
 PMT: $58.7 Mn
 Debt Paid 2015 - $150 Mn
 Debt Paid 2016 - $100 Mn
 Loan 2018 – $88.09 Mn
 Loan 2019 – $176.19 Mn
 2020-2027 Debt Repayment:
 Debt PMT: $150 Mn
 Total Paid: $1.19 Bn.
 15 Year Capital Lease
 PMT: $58.7 Mn.
 Debt Paid 2015- $150 Mn
 Debt Paid 2016 - $100 Mn
 Loan 2019 - $102.77 Mn
 Sale of Satellite 2018
 Value: $306.93 Mn
 2018 - $150 Mn
 2019 - $150 Mn
 2020-2027 Debt Repayment:
 Debt PMT: $150 Mn
 Total Paid: $1.20 Bn
FINANCIAL HIGHLIGHTS
Expansionary Diversified Defensive
• NPV: $4.00 Bn.
• Debt Paid: $1.21 Bn.
• Ending: $2.04 Bn.
• Ending Cash: $6.46 Bn.
• NPV: $3.57 Bn.
• Debt Paid: $1.19 Bn.
• Ending: $2.06 Bn.
• Ending Cash: $5.70 Bn
• NPV: $2.87 Billion
• Debt Paid: $1.20 Bn.
• Ending: $2.05 Bn.
• Ending Cash: $4.68 Bn.
Expansionary Diversified Defensive
SENSITIVITY ANALYSIS
Defensive
Change in Fill Rate NPV %Change
10% $ 5,216 63%
5% $ 4,204 32%
Current $ 3,192
-5% $ 2,181 -32%
-10% $ 1,169 -63%
Defensive
Change in Price NPV %Change
10% $ 4,433 39%
5% $ 3,813 19%
Current $ 3,192
-5% $ 2,572 -19%
-10% $ 1,952 -39%
Diversified
Change in Fill Rate NPV %Change
10% $ 5,589 56%
5% $ 4,582 28%
Current $ 3,574
-5% $ 2,566 -28%
-10% $ 1,559 -56%
Diversified
Change in Price NPV %Change
10% $ 4,666 31%
5% $ 4,120 15%
Current $ 3,574
-5% $ 3,028 -15%
-10% $ 2,482 -31%
Expansionary
Change in Fill Rate NPV %Change
10% $ 5,985 50%
5% $ 4,993 25%
Current $ 4,001
-5% $ 3,008 -25%
-10% $ 2,016 -50%
Expansionary
Change in Price NPV %Change
10% $ 4,892 22%
5% $ 4,446 11%
Current $ 4,001
-5% $ 3,555 -11%
-10% $ 3,109 -22%
POTENTIAL SYSTEMATIC RISK
Failed Satellite Launch
Manufacturing Delays
Delayed Satellite Launch
Defective Transponders
Interest Rate Risk
Satellite Obsolescence
RECOMMENDATION
Solution 1: Expansionary
Highest NPV: $3.90 Billion
37% Debt Reduction
Reliable Cash Flow
Minimized Risk Profile
Forward Looking
Balanced
Final-Boeing REVISED

More Related Content

Viewers also liked

67 egocentrismo.agosto 2012.
67 egocentrismo.agosto 2012.67 egocentrismo.agosto 2012.
67 egocentrismo.agosto 2012.FVMartín
 
Com_Corporate_BD
Com_Corporate_BDCom_Corporate_BD
Com_Corporate_BDMajd Naji
 
trabajodeluis (LT).pdf
trabajodeluis (LT).pdftrabajodeluis (LT).pdf
trabajodeluis (LT).pdfluisllanochico
 
2016_05_05 VISUAL Planning NO DATOS.compressed
2016_05_05 VISUAL Planning NO DATOS.compressed2016_05_05 VISUAL Planning NO DATOS.compressed
2016_05_05 VISUAL Planning NO DATOS.compressedJosé Jiménez Benito MBA
 
barcelonaescuelasconcertadas
barcelonaescuelasconcertadasbarcelonaescuelasconcertadas
barcelonaescuelasconcertadasNeus Vidal Martí
 
Trabalho do prezi - ensinar e aprender/Grupo 5
Trabalho do prezi  - ensinar e aprender/Grupo 5Trabalho do prezi  - ensinar e aprender/Grupo 5
Trabalho do prezi - ensinar e aprender/Grupo 51501085
 
Sec 1 geog unit 1 lesson 1
Sec 1 geog unit 1 lesson 1Sec 1 geog unit 1 lesson 1
Sec 1 geog unit 1 lesson 1critter33
 
ATS-16: Making Data Count, Josh Roll
ATS-16: Making Data Count, Josh RollATS-16: Making Data Count, Josh Roll
ATS-16: Making Data Count, Josh RollBTAOregon
 
Hidrocarburos
HidrocarburosHidrocarburos
HidrocarburosKio Saku
 
(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)
(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)
(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)ampavallmoll
 
Switchgear and protection 2
Switchgear and protection 2Switchgear and protection 2
Switchgear and protection 2Md Irshad Ahmad
 

Viewers also liked (18)

67 egocentrismo.agosto 2012.
67 egocentrismo.agosto 2012.67 egocentrismo.agosto 2012.
67 egocentrismo.agosto 2012.
 
Com_Corporate_BD
Com_Corporate_BDCom_Corporate_BD
Com_Corporate_BD
 
trabajodeluis (LT).pdf
trabajodeluis (LT).pdftrabajodeluis (LT).pdf
trabajodeluis (LT).pdf
 
2016_05_05 VISUAL Planning NO DATOS.compressed
2016_05_05 VISUAL Planning NO DATOS.compressed2016_05_05 VISUAL Planning NO DATOS.compressed
2016_05_05 VISUAL Planning NO DATOS.compressed
 
barcelonaescuelasconcertadas
barcelonaescuelasconcertadasbarcelonaescuelasconcertadas
barcelonaescuelasconcertadas
 
reco.
reco.reco.
reco.
 
Trabalho do prezi - ensinar e aprender/Grupo 5
Trabalho do prezi  - ensinar e aprender/Grupo 5Trabalho do prezi  - ensinar e aprender/Grupo 5
Trabalho do prezi - ensinar e aprender/Grupo 5
 
Ej 18 y 16
Ej 18 y 16Ej 18 y 16
Ej 18 y 16
 
Test_Booklet-2013
Test_Booklet-2013Test_Booklet-2013
Test_Booklet-2013
 
BiblioNotícies_XXII
BiblioNotícies_XXIIBiblioNotícies_XXII
BiblioNotícies_XXII
 
Design Portfolio
Design PortfolioDesign Portfolio
Design Portfolio
 
Sec 1 geog unit 1 lesson 1
Sec 1 geog unit 1 lesson 1Sec 1 geog unit 1 lesson 1
Sec 1 geog unit 1 lesson 1
 
ATS-16: Making Data Count, Josh Roll
ATS-16: Making Data Count, Josh RollATS-16: Making Data Count, Josh Roll
ATS-16: Making Data Count, Josh Roll
 
School health
School health  School health
School health
 
People
PeoplePeople
People
 
Hidrocarburos
HidrocarburosHidrocarburos
Hidrocarburos
 
(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)
(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)
(Informació quotes i xandalls x curs 2013 14 i convocatòria eleccions)
 
Switchgear and protection 2
Switchgear and protection 2Switchgear and protection 2
Switchgear and protection 2
 

Similar to Final-Boeing REVISED

Multi Asset Endowment Investment Strategy
Multi Asset Endowment Investment StrategyMulti Asset Endowment Investment Strategy
Multi Asset Endowment Investment StrategyTaposh Roy
 
Boeing Final presentation
Boeing Final presentationBoeing Final presentation
Boeing Final presentationIvan Angelov
 
Fall 2015 AREIT Board Meeting Presentation FINAL
Fall 2015 AREIT Board Meeting Presentation FINALFall 2015 AREIT Board Meeting Presentation FINAL
Fall 2015 AREIT Board Meeting Presentation FINALZi Chong
 
Managing awards' financial risk - June 2016 presentation.pdf
Managing awards' financial risk - June 2016 presentation.pdfManaging awards' financial risk - June 2016 presentation.pdf
Managing awards' financial risk - June 2016 presentation.pdfKhondaker Rakib Ahmed
 
Social Housing conference 17 November presentation
Social Housing conference 17 November presentationSocial Housing conference 17 November presentation
Social Housing conference 17 November presentationBlake Morgan
 
FPA NCA 2012 winter educational symposium asset dedication slides
FPA NCA 2012 winter educational symposium   asset dedication slidesFPA NCA 2012 winter educational symposium   asset dedication slides
FPA NCA 2012 winter educational symposium asset dedication slidesBrent Burns
 
Q2 2017 Management Investor Presentation
Q2 2017 Management Investor PresentationQ2 2017 Management Investor Presentation
Q2 2017 Management Investor PresentationRioCan
 
Citibank Global Market Challenge 2020 (Top 3 in UNSW)
Citibank Global Market Challenge 2020 (Top 3 in UNSW)Citibank Global Market Challenge 2020 (Top 3 in UNSW)
Citibank Global Market Challenge 2020 (Top 3 in UNSW)University of New South Wales
 
Global Developments and Regional Implications
Global Developments and Regional ImplicationsGlobal Developments and Regional Implications
Global Developments and Regional ImplicationsSDGsPlus
 
Investing in Emerging Market
Investing in Emerging MarketInvesting in Emerging Market
Investing in Emerging MarketRedington
 
Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020
Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020
Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020Wilshire
 
Goodys - Competitive Marketing Strategy Presentation
Goodys - Competitive Marketing Strategy PresentationGoodys - Competitive Marketing Strategy Presentation
Goodys - Competitive Marketing Strategy PresentationErica Santiago
 
Presentación Evento Bilbao (2 marzo 2016)
Presentación Evento Bilbao (2 marzo 2016)Presentación Evento Bilbao (2 marzo 2016)
Presentación Evento Bilbao (2 marzo 2016)Rankia
 
The Credit Conundrum- Strategic Asset Allocation
The Credit Conundrum- Strategic Asset AllocationThe Credit Conundrum- Strategic Asset Allocation
The Credit Conundrum- Strategic Asset AllocationRedington
 
BoyarMiller Forum: The Current State of the Capital Markets 2016
BoyarMiller Forum: The Current State of the Capital Markets 2016BoyarMiller Forum: The Current State of the Capital Markets 2016
BoyarMiller Forum: The Current State of the Capital Markets 2016BoyarMiller
 
HollyFrontier State Street
HollyFrontier State StreetHollyFrontier State Street
HollyFrontier State StreetMatt Roush, CTP
 
Multi-Asset Investment Strategy
Multi-Asset Investment StrategyMulti-Asset Investment Strategy
Multi-Asset Investment StrategyAntonio Auricchio
 
D&R lecture 1.pptx
D&R lecture 1.pptxD&R lecture 1.pptx
D&R lecture 1.pptxAliAbdulla63
 
Vital Signs: 2015 Market Update (Tampa)
Vital Signs: 2015 Market Update (Tampa)Vital Signs: 2015 Market Update (Tampa)
Vital Signs: 2015 Market Update (Tampa)EDR
 

Similar to Final-Boeing REVISED (20)

Multi Asset Endowment Investment Strategy
Multi Asset Endowment Investment StrategyMulti Asset Endowment Investment Strategy
Multi Asset Endowment Investment Strategy
 
Portfolio Review - 2023 Jan
Portfolio Review - 2023 JanPortfolio Review - 2023 Jan
Portfolio Review - 2023 Jan
 
Boeing Final presentation
Boeing Final presentationBoeing Final presentation
Boeing Final presentation
 
Fall 2015 AREIT Board Meeting Presentation FINAL
Fall 2015 AREIT Board Meeting Presentation FINALFall 2015 AREIT Board Meeting Presentation FINAL
Fall 2015 AREIT Board Meeting Presentation FINAL
 
Managing awards' financial risk - June 2016 presentation.pdf
Managing awards' financial risk - June 2016 presentation.pdfManaging awards' financial risk - June 2016 presentation.pdf
Managing awards' financial risk - June 2016 presentation.pdf
 
Social Housing conference 17 November presentation
Social Housing conference 17 November presentationSocial Housing conference 17 November presentation
Social Housing conference 17 November presentation
 
FPA NCA 2012 winter educational symposium asset dedication slides
FPA NCA 2012 winter educational symposium   asset dedication slidesFPA NCA 2012 winter educational symposium   asset dedication slides
FPA NCA 2012 winter educational symposium asset dedication slides
 
Q2 2017 Management Investor Presentation
Q2 2017 Management Investor PresentationQ2 2017 Management Investor Presentation
Q2 2017 Management Investor Presentation
 
Citibank Global Market Challenge 2020 (Top 3 in UNSW)
Citibank Global Market Challenge 2020 (Top 3 in UNSW)Citibank Global Market Challenge 2020 (Top 3 in UNSW)
Citibank Global Market Challenge 2020 (Top 3 in UNSW)
 
Global Developments and Regional Implications
Global Developments and Regional ImplicationsGlobal Developments and Regional Implications
Global Developments and Regional Implications
 
Investing in Emerging Market
Investing in Emerging MarketInvesting in Emerging Market
Investing in Emerging Market
 
Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020
Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020
Wilshire Liquid Alternatives Industry Monitor - Second Quarter 2020
 
Goodys - Competitive Marketing Strategy Presentation
Goodys - Competitive Marketing Strategy PresentationGoodys - Competitive Marketing Strategy Presentation
Goodys - Competitive Marketing Strategy Presentation
 
Presentación Evento Bilbao (2 marzo 2016)
Presentación Evento Bilbao (2 marzo 2016)Presentación Evento Bilbao (2 marzo 2016)
Presentación Evento Bilbao (2 marzo 2016)
 
The Credit Conundrum- Strategic Asset Allocation
The Credit Conundrum- Strategic Asset AllocationThe Credit Conundrum- Strategic Asset Allocation
The Credit Conundrum- Strategic Asset Allocation
 
BoyarMiller Forum: The Current State of the Capital Markets 2016
BoyarMiller Forum: The Current State of the Capital Markets 2016BoyarMiller Forum: The Current State of the Capital Markets 2016
BoyarMiller Forum: The Current State of the Capital Markets 2016
 
HollyFrontier State Street
HollyFrontier State StreetHollyFrontier State Street
HollyFrontier State Street
 
Multi-Asset Investment Strategy
Multi-Asset Investment StrategyMulti-Asset Investment Strategy
Multi-Asset Investment Strategy
 
D&R lecture 1.pptx
D&R lecture 1.pptxD&R lecture 1.pptx
D&R lecture 1.pptx
 
Vital Signs: 2015 Market Update (Tampa)
Vital Signs: 2015 Market Update (Tampa)Vital Signs: 2015 Market Update (Tampa)
Vital Signs: 2015 Market Update (Tampa)
 

Final-Boeing REVISED

  • 3. CURRENT SITUATION 10 of our 15 satellites are projected to reach the end of their useful lives between 2019 and 2023 GOALS Develop a satellite replacement plan and a corresponding high- level business strategy that addresses the anticipated current and future conditions the company will face in the satellite communication market
  • 4. AGGRESSIVE CONSERVATIVE CONSERVATIVE Pricing Strategy • High Revenue • High Growth • Defensive Market Positioning • 30% Lease • 70% Spot • High Revenue • High Growth • 30% Lease • 70% Spot Rate • Defensive Market Positioning • 70% Lease • 30% Spot • Diversified Market Positioning • 50% Lease • 50% Spot • 70% Lease • 30% SpotAGGRESSIVE Market Strategy Defensive Expansionary Diversified
  • 5. PROPOSED SOLUTIONS: Expansionary Diversified Defensive  Satellite Locations: 1. Europe 2. Asia & Middle East 3. America 4. Europe & Middle East; 50/50% 5. Asia; 100%  Market Position Strategy: • High Revenue • High Growth  Pricing Strategy: • 70% Lease (20% Discount) • 30% Spot  Market Position Strategy: • Diversified • Multi-coverage  Satellite Locations: 1. Europe 2. Asia & Middle East 3. America 4. Asia & Middle East; 60/40% 5. America  Pricing Strategy: • 50% Lease (20% Discount) • 50% Spot  Satellite Locations: 1. America 2. Europe 3. Asia 4. America 5. Asia  Market Position Strategy: • Conservative Revenue • Market Maintenance  Pricing Strategy: • 30% Lease (20% Discount) • 70% Spot
  • 6. SPACECRAFTS 1000L 800M & 600S 600SDL  Provides the largest magnitude of “Economies of Scale”  Lowest Fixed Cost per Transponder ($1.82 Mn.)  220 Transponders  Highest fix cost per transponder compared to 800M & 600S  Has not been tested and the potential risk of failure is too high  Higher fixed cost per transponder  $2.08 Mn (800M)  2.43 Mn (600S)  130 Transponders (800M)  70 Transponders (600S) 1000 L 600 SDL 600 S 800 M
  • 7. SOLUTION 1 Expansionary Benefits: Risks:  Higher Fill Rates  Forward Looking  Hedged Risk  Reliable Cash Flow  Geo-Political  Market Saturation  Under Developed Infrastructure  Lower Avg. Rev/ Transponder (1) Europe (1) Asia & Middle East (1) America (1) Europe & Middle East (1) Asia
  • 8. SOLUTION 2 Diversified Moderate Benefits: Risks:  Higher Revenue Potential  Lower Market Saturation  Moderate Distribution of Risk  Balanced Revenue Stream  Lower Future Growth  Increased Market Exposure  More Volatile Cash Flow (1) Europe (1) Asia & Middle East (1) America (1) Asia& Middle East (1) America
  • 9. SOLUTION 3 Defensive Moderate Benefits: Risks:  High Market Exposure  Lower Market Diversification  No Exposure to High Growth Market  Most Volatility In Cash Flows (1) Europe (1) Europe (1) Asia (1) America (1) Asia  Preserve Current Market Share  Maintain Client Relationships  No market Saturation
  • 10. PRICING STRATEGY Expansionary Diversified Defensive • 70% Lease (20% Discount) • 30% Spot • 80% Fill Rate • Average Rev/Trans: $1.65 Mn. • Most Secure Cash Flows • 30% Lease (20% Discount) • 70% Spot • 70% Fill Rate • Average Rev/ Trans: $1.70 Mn. • Volatile Cash Flows • 50% Lease (20% Discount) • 50% Spot • 75% Fill Rate • Average Rev/Trans: $1.67 Mn. • Balanced Cash Flow
  • 11. Expansionary Diversified Defensive FINANCING  15 Year Capital Lease  PMT: $58.7 Mn  Debt Paid 2015 - $150 Mn  Debt Paid 2016 - $100 Mn  Loan 2018 $96.9 Mn  2020-2027 Debt Repayment:  Debt PMT: $150 Mn  Total Paid: $1.21 BN  15 Year Capital Lease  PMT: $58.7 Mn  Debt Paid 2015 - $150 Mn  Debt Paid 2016 - $100 Mn  Loan 2018 – $88.09 Mn  Loan 2019 – $176.19 Mn  2020-2027 Debt Repayment:  Debt PMT: $150 Mn  Total Paid: $1.19 Bn.  15 Year Capital Lease  PMT: $58.7 Mn.  Debt Paid 2015- $150 Mn  Debt Paid 2016 - $100 Mn  Loan 2019 - $102.77 Mn  Sale of Satellite 2018  Value: $306.93 Mn  2018 - $150 Mn  2019 - $150 Mn  2020-2027 Debt Repayment:  Debt PMT: $150 Mn  Total Paid: $1.20 Bn
  • 12. FINANCIAL HIGHLIGHTS Expansionary Diversified Defensive • NPV: $4.00 Bn. • Debt Paid: $1.21 Bn. • Ending: $2.04 Bn. • Ending Cash: $6.46 Bn. • NPV: $3.57 Bn. • Debt Paid: $1.19 Bn. • Ending: $2.06 Bn. • Ending Cash: $5.70 Bn • NPV: $2.87 Billion • Debt Paid: $1.20 Bn. • Ending: $2.05 Bn. • Ending Cash: $4.68 Bn.
  • 13. Expansionary Diversified Defensive SENSITIVITY ANALYSIS Defensive Change in Fill Rate NPV %Change 10% $ 5,216 63% 5% $ 4,204 32% Current $ 3,192 -5% $ 2,181 -32% -10% $ 1,169 -63% Defensive Change in Price NPV %Change 10% $ 4,433 39% 5% $ 3,813 19% Current $ 3,192 -5% $ 2,572 -19% -10% $ 1,952 -39% Diversified Change in Fill Rate NPV %Change 10% $ 5,589 56% 5% $ 4,582 28% Current $ 3,574 -5% $ 2,566 -28% -10% $ 1,559 -56% Diversified Change in Price NPV %Change 10% $ 4,666 31% 5% $ 4,120 15% Current $ 3,574 -5% $ 3,028 -15% -10% $ 2,482 -31% Expansionary Change in Fill Rate NPV %Change 10% $ 5,985 50% 5% $ 4,993 25% Current $ 4,001 -5% $ 3,008 -25% -10% $ 2,016 -50% Expansionary Change in Price NPV %Change 10% $ 4,892 22% 5% $ 4,446 11% Current $ 4,001 -5% $ 3,555 -11% -10% $ 3,109 -22%
  • 14. POTENTIAL SYSTEMATIC RISK Failed Satellite Launch Manufacturing Delays Delayed Satellite Launch Defective Transponders Interest Rate Risk Satellite Obsolescence
  • 15. RECOMMENDATION Solution 1: Expansionary Highest NPV: $3.90 Billion 37% Debt Reduction Reliable Cash Flow Minimized Risk Profile Forward Looking Balanced

Editor's Notes

  1. *PLEASE FIX TABLE*