the syndication enterprise & the syndication enterprise portfolio - the wise portfolio...

The Syndication Enterprise & The Syndication Enterprise Portfolio - The Wise Portfolio "Waterfall"

Organic Syndications

Entity 2014 2015 2016 2017 2018

Search Syndication

Dashboard Syndication

Health Syndication

Love Syndication

Finance Syndication

Love Hardware Syndication

Love Platform Syndication

Finance Content Syndication

Finance Platform Syndication

Health Technology & Platform Syndication

Content Syndication

Content Broadcasting Syndication

Content Distribution Syndication

Total

Hybrid Syndications

Entity 2014 2015 2016 2017 2018

Total

Inorganic Syndications

Entity 2014 2015 2016 2017 2018

Total

Content Syndications

Entity 2014 2015 2016 2017 2018

Total -$ -$ -$ -$ -$

Syndication Enterprise Portfolio Total -$ -$ -$ -$ -$

Discount Rate 15%

Terminal Value

Terminal Growth Rate 3%

NPV

Wise Portfolio facilitates the rapid presale regarding Hybrid Syndications (ex. Heavy

Commodity Syndications), Inorganic Syndications (LBOs), and Content Syndications (ex.

Movies)