Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
Explore NISM prep
Series-VIII · Equity DerivativesSeries-XII · Securities Markets FoundationSeries-V-A · Mutual Fund DistributorsSeries-XV · Research AnalystSeries-XIX-E · Category III AIF ManagersSeries-XIX-D · Category I & II AIF ManagersSeries-XIX-C · Alternative Investment Fund ManagersSeries-XVI · Commodity DerivativesSeries-VI · Depository OperationsSeries-II-A · Registrars & Transfer AgentsSeries-I · Currency DerivativesSeries-VII · Securities Operations & Risk Management
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryInvestment Banking Analyst
Private Equity AnalystQuant & Hedge Fund AnalystBreaking Into VCFinancial Analyst Program
Risk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Free Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
QuarksCourses
Explore Interview Preparation
Investment BankingEquity ResearchVenture CapitalistPrivate EquityHedge Funds
QuantFinancial AnalysisPrivate Wealth ManagementDebt Capital MarketsRisk Management
Derivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Interview tracksAll
1Investment Banking
Question bankPuzzlesCase studies
2Equity Research
Question bankPuzzlesCase studies
3Venture Capital
Question bankPuzzlesCase studies
4Private Equity
Question bankPuzzlesCase studies
5Hedge Funds
Question bankPuzzlesCase studies
6Quant
Question bankPuzzlesCase studies
7Financial Analysis
Question bankPuzzlesCase studies
8Private Wealth Management
Question bankPuzzlesCase studies
9Debt Capital Markets
Question bankPuzzlesCase studies
10Risk Management
Question bankPuzzlesCase studies
11Derivatives Foundation
Question bankPuzzlesCase studies
12Portfolio Management
Question bankPuzzlesCase studies
13Mutual Fund Mastery
Question bankPuzzlesCase studies
079

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.

Bain CapitalBoston · 2026

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.

Two revenue lines converging, and EBITDA shrinking under a fixed-cost floor, Rs crore200400600800260now235yr 1214yr 2196yr 3182yr 4171yr 5Advertising, falling 8% a yearSubscription, rising 6% a year593535Bars: EBITDA each year
Advertising falls 8% a year and subscription rises 6% a year, with subscription overtaking advertising only in about year 5.7, just beyond the hold, and with Rs 416 crore of fixed cost the EBITDA bars shrink from Rs 260 crore to Rs 171 crore, far faster than revenue.
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%.

YearAdvertisingSubscriptionRevenueFixed costVariable costEBITDAAfter-tax cash
now9004001,300416624260
18284241,252416601235154
27624491,211416581214138
37014761,177416565196125
46455051,150416552182114
55935351,128416542171106
Years 1 to 5636
Rs crore. Fixed cost stays at Rs 416 crore while revenue falls, so EBITDA drops from Rs 260 crore to Rs 171 crore; after-tax cash, with capex equal to depreciation, totals about Rs 636 crore over the five years.
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.

What the business pays back against what 6x costs, Rs crorePrice at 6.0x today's EBITDA1,560Five years of after-tax cash636plus exit at 4.0x year 5 EBITDA+683 = 1,319Price that earns 15% (3.0x)777Even with the exit, 6x is not repaid: it would need an exit of 924, 5.4x of year 5 EBITDA.
Five years of after-tax cash, Rs 636 crore, plus an exit at 4.0x, Rs 683 crore, come to Rs 1,319 crore against a 6.0x price of Rs 1,560 crore; the price at which the same cash earns 15% is about Rs 777 crore, 3.0x.
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.

← Case 078Paper LBO where revenue must be built from furnaces, tonnes and price before any multiple is applied, with a third furnace bought in year 3. Work the return.Case 080 →Should the credit fund lend Rs 200 crore to a construction company with a Rs 2,400 crore order book, 150 receivable days and Rs 150 crore of mobilisation advances? Value it and test repayment.

Company names and figures are illustrative.

Fin Maverick Free CoursesExplore Free Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsInterview RoadmapsShowdown
RESOURCES
All CoursesFree CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.