Ancestry.com Inc. (Form: SC 13E3/A, Received: 11/23/2012
06:05:58)
PRELIMINARY & CONFIDENTIAL
1 Analysis uses GS Research or IBES median estimates adjusted to
include only research analysts that have updated their projections
to reflect Q2 2012 results. GS Research non-GAAP net income and EPS
estimates have been adjusted to e definition used by the other
brokers that comprise IBES median estimates.2 It is expected the
Company would ha
PRELIMINARY
PRELIMINARY & CONFIDENTI
PRELIMINARY & CONFIDENTIALTheoretical OMR VWAP
Simulation
PRELIMINARY & CONFIDENTIAL
PRELIMINARY & CONFIDENTIALTender Precedents
PRELIMINAR
PRELIMINARY & CO
PRELIMINARY & CONFIDENTIALAppendix A: Additional
Materials
PRELI
Liquidity Considerations in the Context of a Tender: Additional
SensitivitiesPro Forma Float
PRELIMINARY & CONFIDENTIAL
PRELIMINARY &NFIDENTIALGenerations Trading Multiples in
Context
PRELIMINARY & CONFIDENTIALGeneration Financial SummaryGS
Research Projections Pro Forma for Archives.com ($ in millions,
except per share data)Actual GS Research Pro Forma for
Archives.com2010A 2011A 2012E 2013E 2014E 2015E 2016E
PRELIMINARY & CON
PRELIMINARY & CONFIDENTIAL
PRELIMINARY & CONFIDENTIAL
PRELIMINARY & CONFIDENTIALSelected Tech / Internet Levered
Public Companies
PRELIMINARY & CONFIDENTIALGiven Size, Tender Offer Execution
Is Optimal
PRELIMINARY & CONFIDENTIAL
PRELIMINARY & CONFIDENTIAL
PRELIMINARY & CONFIDENTIALGenerations Float Already Low
