Estimated Exit Value of Equity at 2010 Using EBITDA Multiples | ($millions) | | | | | | | Median1 | Mean2 | DTF/URI3 | Cendant/URI4 | RAC-adjusted EBITDA, case Exhibit 8 | $853.4 | $853.4 | $853.4 | $853.4 | Car rental EBITDA multiple | 6.47 | 7.04 | 6.18 | 8.47 | RAC Operating Company Value | $5,521.5 | $6,007.9 | $5,274.0 | $7,228.3 | | | | | | Net book value of fleet, case Exhibit 9 | $9,455.0 | $9,455.0 | $9,455.0 | $9,455.0 | | | | | | Total RAC value | $14,976.5 | $15,462.9 | $14,729.0 | $16,683.3 | | | | | | HERC EBITDA | $809.4 | $809.4 | $809.4 | $809.4 | Equipment rental EBITDA multiple | 6.37 | 6.55 | 5.37 | 5.37 | HERC value | $5,155.9 | $5,301.6 | $4,346.5 | $4,346.5 | | | | | | Total enterprise value of Hertz, 2010 | $20,132.4 | $20,764.5 | $19,075.5 | $21,029.8 | Less: total debt (Fleet+Operating Company) | $14,769.0 | $14,769.0 | $14,769.0 | $14,769.0 | Equity value of HertzCo., 2010 | $5,363.4 | $5,995.5 | $4,306.5 | $6,260.8 | | | | | | Multiples are from case Exhibit 11. | | | | | 1Based on median segment multiples. | | | | | 2Based on mean segment multiples. | | | | | 3Based on Dollar Thrifty multiple for RAC/United Rental multiple for HERC. | | 4Based on Cendant multiple for RAC/United Rental multiple for HERC. | | | | | | | | | | | | Internal Rate of Return (IRR) to Sponsors | | | | | | | | | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | | (2,300) | 0 | 0 | 0 | 0 | 5363 | IRR(median)1 | 18.5% | | | | | | | | | | | | | IRR(mean)2 | (2,300) | - | - | - | - | 5996 | | 21.1% | | | | | | | | | | | | | IRR(DTF/URI)3 | (2,300) | - | - | - | - | 4306 | | 13.4% | | | | | | | | | | | | | IRR(Cendant/URI)4 | (2,300) | - | - | - | - | 6261 | | 22.2% | | | | | | | | | | | | |