J.P.Morgan Investment Banking Pitch Book

VALUATION SUMMARY Introduction We used the management Upside Case as the basis for our valuation analysis The Upside Case includes certain projects that management believes are likely to occur For the purpose of the negotiations with the buyer, JPMorgan also created an Adjusted Upside Case: 10% upside in 2006 on Atlantis, Paradise Island over management's Upside Case EBITDA projections JPMorgan Management's upside case EBITDA projections for 2006 and 2007 are below I/B/E/S consensus street estimates However, management has informed us that they may be below budget for Paradise Island for Q1 2006 PROJECT PLATO 8

View entire presentation