Case 079Commercial and market casesHard
A TV network earns Rs 900 crore from advertising, falling 8% a year, and Rs 400 crore from subscriptions, rising 6%, with 40% of its costs fixed. Project five years of EBITDA and say whether it is a buyout at 6x.
1The situation
Darpan Broadcast Network runs a bundle of general entertainment channels. Advertising brings in Rs 900 crore and is falling 8% a year as audiences move to streaming; subscription and carriage fees bring in Rs 400 crore and are rising 6% a year. Today's EBITDA margin is 20%, so costs are Rs 1,040 crore, of which 40%, Rs 416 crore, is fixed: studios, the news desk, the transmission contract. The rest moves with revenue.
Depreciation and capex are both Rs 30 crore; tax is 25%. A seller wants 6.0x today's EBITDA. Assume a buyer could exit in year 5 at 4.0x, the multiple a shrinking network commands.
2Your task
Project EBITDA for five years, then decide whether the network is a buyout candidate at 6.0x and, if not, at what price it would be.
Quick check
Total revenue falls only about 13% over five years. Does EBITDA fall by more or less than that?
Worked solution
Try it on paper, then open one step at a time.
30-second answerThe answer to give first
EBITDA falls from Rs 260 crore to Rs 171 crore by year 5, and at 6.0x the network is not a buyout. The price is Rs 1,560 crore. Five years of after-tax cash come to about Rs 636 crore and an exit at 4.0x adds Rs 683 crore, Rs 1,319 crore in all, so the business does not repay its own price. At about 3.0x it would earn 15% before any leverage.
Step 1What do the two revenue lines do over five years?
Think of a newspaper that sells copies and sells advertising: readers drift away slowly, advertisers leave faster, and the presses cost the same either way. Advertising shrinks from Rs 900 crore to Rs 593 crore while subscription grows from Rs 400 crore to Rs 535 crore, and subscription does not overtake advertising until about year 5.7, just after the hold ends. Total revenue falls from Rs 1,300 crore to Rs 1,128 crore, a 13% decline, which sounds survivable until you put the costs under it.
Step 2Why does EBITDA fall faster than revenue?
Because the fixed Rs 416 crore does not shrink. Variable cost is 48% of revenue, so each rupee of lost revenue saves 48 paise of cost and loses 52 paise of EBITDA. That is operating leverageThe degree to which profit moves more than revenue because part of the cost base does not change with sales. working in reverse. Revenue falls 13% and EBITDA falls 34%, with the margin sliding from 20% to 15%.
| Year | Advertising | Subscription | Revenue | Fixed cost | Variable cost | EBITDA | After-tax cash |
|---|---|---|---|---|---|---|---|
| now | 900 | 400 | 1,300 | 416 | 624 | 260 | |
| 1 | 828 | 424 | 1,252 | 416 | 601 | 235 | 154 |
| 2 | 762 | 449 | 1,211 | 416 | 581 | 214 | 138 |
| 3 | 701 | 476 | 1,177 | 416 | 565 | 196 | 125 |
| 4 | 645 | 505 | 1,150 | 416 | 552 | 182 | 114 |
| 5 | 593 | 535 | 1,128 | 416 | 542 | 171 | 106 |
| Years 1 to 5 | 636 |
Step 3Is it a buyout at 6.0x?
Test the one thing a declining business must do: repay its price before it fades. At 6.0x the price is Rs 1,560 crore; five years of cash return Rs 636 crore and an exit at 4.0x of Rs 171 crore adds Rs 683 crore, Rs 1,319 crore in all, less than was paid. The unlevered return is negative, about -4% a year, and debt would make the equity return worse, not better. For the price to earn 15% unlevered it would need to be about Rs 777 crore, 3.0x today's EBITDA, and even that assumes a buyer at 4.0x exists in year 5.
Step 4What would make you look again?
The fixed cost. If a sponsor could cut the Rs 416 crore of fixed cost by a quarter, year 5 EBITDA rises by about Rs 104 crore, and the whole case changes; the question is whether studios and transmission contracts actually bend. The other lever is the subscription line: if carriage fees can be repriced faster than 6%, subscription overtakes advertising inside the hold and the floor under EBITDA rises. Say which you would diligence first and what evidence would move you, because the interviewer wants to hear that a declining business is bought on cost and cash, never on hope about the top line.
Where candidates lose it
The usual loss is projecting EBITDA at a constant 20% margin, which hides the fixed cost and makes the decline look gentle. The 40% fixed figure is in the question precisely so you will model operating leverage in reverse.
The second is valuing the exit at the entry multiple. A business whose EBITDA has fallen by a third does not sell for 6x; a lower exit multiple is the central assumption, and the answer must say so.
What the interviewer asks next
- Advertising falls 12% a year instead of 8%. In which year does EBITDA stop covering the fixed cost plus capex?
- The sponsor can cut fixed cost by Rs 100 crore in year 1 for a one-off Rs 80 crore charge. What is the price now?
- Why might a strategic buyer pay 6x when a sponsor cannot?
Asked at Bain Capital, Generalist, Boston, 2026 (Wall Street Oasis): Asked a case on media/TV which I wasnt very prepared for.
Company names and figures are illustrative.
