ALLTEL Value — EBITDA

2001 est. Market

EBITDA (millions) Multiple Per Share

Wireless $1,400 14x $62.22

Wireline 1,100 7x 24.60

Emerging Businesses 73 7x 1.62

Information Services 370 7x 8.27

Other 110 1x .35

Total $2,980 $97.06

Less: Debt 4,600 14.70

Trading Value 82.36

18

Previous slide

Next slide

Back to first slide

View graphic version