Yellow Media Summary

Revenue run rate of $1012M/Year EBITDA run rate of $460M/Year LFCF run rate of $250M/Year based on debt profile Net Debt right now is $675M. In 3 months it will be $600M.

Fully diluted share count of 35M shares. Share price of $10.39

EV/EBITDA = 2.2x P/LFCF = 1.45x