Chrysler Center 666 Third Avenue New York, NY 10017 212-935-3000 212-983-3115 fax |
||
Todd E. Mason | 212 692 6731 | tmason@mintz.com | www.mintz.com |
Re: | Navios Maritime Holdings Inc. Form 20-F for the year ended December 31, 2009 Filed March 16, 2010 File No. 001-33311 |
1. | We note your response to our prior comment 3 but do not believe the information provided in your response was fully responsive to our request. As originally requested, please provide us with the method and all relevant assumptions used in determining the fair value of the shares released from escrow during 2010 and explain how the company relied on the use of the independent valuation of Navios Acquisition in 2008, including detail of the referenced adjustments made to such valuation to arrive at the 2010 valuation. We may have further comment upon receipt of your response. |
Response: Because the shares of Navios Logistics are not publicly-traded, the fair value of the shares released from escrow during 2010 was estimated based on a discounted cash flow analysis prepared by the Company, which projected the expected future cash flows for its logistics business and discounted those cash flows at a rate that reflects the business weighted-average cost of capital. The key methods and assumptions used in the discounted cash flow analysis are summarized below: |
| the Company projected its free cash flows (EBITDA less capital expenditures and income taxes) for each of the years from 2010 through 2014 on the basis of a compound annual growth rate for revenue of approximately 8.8%; |
| the Company prepared its cash flow projections on the basis of revenue-producing assets that were owned by the logistics business as of the date of the analysis; | ||
| the Company calculated a terminal value for the business by applying a growth factor of 4.9% in perpetuity to projected free cash flow for the last specifically-forecasted year (2014); | ||
| the Company discounted its projected future cash flows, including the terminal value, using a weighted-average cost of capital of 12.9%; and | ||
| the Company deducted net debt of the business from the discounted cash flows in arriving at estimated fair value of the logistics business. |
Very truly yours, |
||||
/s/ Todd E. Mason | ||||
Todd E. Mason | ||||
cc: | Securities and Exchange Commission (Heather Clark, Division of Corporation Finance) Navios Maritime Holdings Inc. (Ms. Angeliki Frangou) |