
| 21 Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision Date Completed Target Acquiror (Discount) / Premium to NAV Announced and Pending Liberty Broadband Charter Communications, Inc. (12.0%) 9/9/2024 Sirius XM Holdings Liberty SiriusXM Group 0.0% 12/18/2020 GCI Liberty, Inc. Liberty Broadband Corporation (7.5) 7/16/2020 Standard Diversified Inc. Turning Point Brands, Inc. (3.0) 7/26/2019 Liberty Expedia Holdings, Inc. Expedia Group, Inc. (0.5) - (2.5) 7/13/2018 Spectrum Brands Holdings, Inc. HRG Group, Inc. 0.0 5/26/2011 Retail Ventures, Inc. DSW Inc. (9.3) - (11.6) 11/19/2009 DIRECTV Liberty Entertainment, Inc. 5.6 4/22/2009 Smith Investment Company A.O. Smith Corporation (1.5) 11/9/2006 Fidelity National Financial, Inc. Fidelity Information Services 0.0 Selected Precedent Transactions (1) (7) (2) (3) (4) (5) (6) (8) (9) (10) Source: Public filings. Note: Market data as of 12/17/2024. (1) Transaction excludes GCI assets and liabilities. Implied discount based on common shares outstanding. (2) Liberty SiriusXM stockholders receive 1 share of New SiriusXM for each share of SiriusXM previously held by Liberty SiriusXM, adjusted for Liberty SiriusXM’s net liabilities, per the Press Release filed on December 12, 2023. (3) Discount based on the midpoint of the analysis performed by Evercore to compare the Net Asset Value of GCI Liberty to the implied consideration to be received in the transaction, per the Definitive Merger Proxy filed on October 30, 2020. (4) SDI received shares of TPB common stock equal to 97% of the total number of shares of TPB common stock owned by SDI per the Form 424B3 filed on June 17, 2020. (5) Discount based on analysis performed by Moelis to compare the unaffected and affected adjusted Net Asset Value of Liberty Expedia Holdings against the merger consideration, per the Definitive Merger Proxy filed on May 2, 2019. (6) HRG shareholders received in the aggregate a number of shares of the combined company equal to the number of shares of Spectrum Brands currently held by HRG, subject to certain adjustments to account for HRG’s net debt and transaction costs, as well as a $200 million upward adjustment, per the Press Release filed on 2/26/18. (7) Discount based on analysis performed by Goldman Sachs to compare the intrinsic value of Retail Ventures to the share consideration to be received in the transaction, per the Form 424B3 filed on April 12, 2011. (8) Discount based on analysis performed by Morgan Stanley to compare Liberty Entertainment’s Net Asset Value to the transaction consideration received, per the S-4 filed on June 5, 2009. (9) SICO received shares of A.O. Smith equal to 98.5% of the total number of shares of A.O. Smith shares owned by SICO per the Form 424B3 filed on March 12, 2009. (10) Under the terms of the merger, FNF shareholders received an aggregate number of shares equal to the number of shares of FIS common stock held by FNF on the closing date of the merger, per the Press release filed on June 27, 2006. (11) Reflects Series A Preferred Stock at par value as of March 31, 2025E and current TRIP share price. The below analysis reflects selected precedent transactions in which the target is a significant shareholder in the acquiror. Low High 15 (11) Implied LTRIP Net Asset Value per Share @ Proposal Low High LTRIP NAV Per Share (TRIP @ Market) ($3.13) ($3.13) ($3.13) Illustrative (Discount) / Premium NM (12.0%) 5.6% Implied LTRIP NAV Per Share $0.26 ($3.51) ($2.95) |