UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 13E-3
RULE 13e-3 TRANSACTION STATEMENT
UNDER SECTION 13(e) OF
THE SECURITIES EXCHANGE ACT OF 1934
LIBERTY TRIPADVISOR HOLDINGS, INC.
(Name of the Issuer)
Liberty TripAdvisor Holdings, Inc.
Tripadvisor, Inc.
Telluride Merger Sub Corp.
TellurideSub LLC
(Names of Persons Filing Statement)
Series A Common Stock, $0.01 par value per share
Series B Common Stock, $0.01 par value per share
(Title of Class of Securities)
531465102
531465201
(CUSIP Number of Class of Securities)
|
Renee L. Wilm
Chief Legal Officer and Chief Administrative Officer
Liberty TripAdvisor Holdings, Inc.
12300 Liberty Boulevard
Englewood, Colorado 80112
(720) 875-5200
|
|
|
Seth J. Kalvert
Chief Legal Officer and Secretary
Tripadvisor, Inc.
Telluride Merger Sub Corp.
TellurideSub LLC
400 1st Avenue
Needham, Massachusetts 02494
(781) 800-5000
|
|
(Name, Address and Telephone Number of Persons Authorized to
Receive Notices and Communications on Behalf of Persons Filing Statement)
Copies to:
|
C. Brophy Christensen
Jeeho Lee
Noah Kornblith
O’Melveny & Myers LLP
Two Embarcadero Center, 28th Floor
San Francisco, California 94111
(415) 984-8700
|
|
|
Michael J. Aiello
Matthew J. Gilroy
Weil, Gotshal & Manges LLP
767 Fifth Avenue
New York, New York 10153
(212) 310-8000
|
|
This statement is filed in connection with (check the appropriate box):
a.
☒ The filing of solicitation materials or an information statement subject to Regulation 14A, Regulation 14C, or Rule 13e-3(c) under the Securities Exchange Act of 1934.
b.
☐ The filing of a registration statement under the Securities Act of 1933.
c.
☐ A tender offer.
d.
☐ None of the above.
Check the following box if the soliciting materials or information statement referred to in checking box (a) are preliminary copies: ☒
Check the following box if the filing is a final amendment reporting the results of the transaction: ☐
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of this transaction, passed upon the merits or fairness of this transaction, or passed upon the adequacy or accuracy of the disclosure in this transaction statement on Schedule 13E-3. Any representation to the contrary is a criminal offense.
INTRODUCTION
This Rule 13e-3 Transaction Statement on Schedule 13E-3, together with the exhibits hereto (this “transaction statement”), is being filed with the U.S. Securities and Exchange Commission (the “SEC”) pursuant to Section 13(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), jointly by the following persons (each, a “filing person,” and collectively, the “filing persons”): (1) Liberty TripAdvisor Holdings, Inc., a Delaware corporation (“Liberty TripAdvisor”), and the issuer of the shares of Series A common stock, par value $0.01 per share, and Series B common stock, par value $0.01 per share (collectively, the “Liberty TripAdvisor common stock”), that are the subject of the Rule 13e-3 transaction; (2) Tripadvisor, Inc., a Delaware corporation (“Tripadvisor”), (3) Telluride Merger Sub Corp., a Delaware corporation and an indirect wholly owned subsidiary of Tripadvisor (“Merger Sub”), and (4) TellurideSub LLC, a Delaware limited liability company and a direct wholly owned subsidiary of Tripadvisor (“ParentSub LLC”).
This transaction statement relates to the Agreement and Plan of Merger, dated December 18, 2024 (as may be amended from time to time, the “merger agreement”), by and among Liberty TripAdvisor, Tripadvisor and Merger Sub. The merger agreement provides that, subject to the terms and conditions thereof, (i) Merger Sub will merge with and into Liberty TripAdvisor (the “merger”), with Liberty TripAdvisor surviving the merger as the surviving corporation (the “surviving corporation”) and an indirect wholly owned subsidiary of Tripadvisor, and (ii) the merger will be immediately followed by a merger of Liberty TripAdvisor, as the surviving corporation in the merger, with and into ParentSub LLC (such merger, the “ParentSub LLC merger”, and together with the merger, the “combination”), with ParentSub LLC surviving the ParentSub LLC merger as the surviving company and a wholly owned subsidiary of Tripadvisor.
At the effective time of the merger (the “effective time”):
(i)
each share of Liberty TripAdvisor common stock issued and outstanding immediately prior to the effective time will be converted into the right to receive $0.2567 in cash, without interest thereon (the “common share merger consideration”), except that (a) solely with respect to shares of Liberty TripAdvisor common stock outstanding immediately prior to the effective time and that are held by any stockholder who has not voted in favor of the merger and properly demands appraisal of such shares in accordance with, and who complies in all respects with, Section 262 of the General Corporation Law of the State of Delaware (“DGCL”), such shares will not be converted into the right to receive the common share merger consideration and instead, holders thereof will only be entitled to receive the fair value of such shares as determined in accordance with Section 262 of the DGCL, and (b) each share of Liberty TripAdvisor common stock (1) held by Liberty TripAdvisor as treasury stock immediately prior to the effective time or (2) owned by Tripadvisor or Merger Sub immediately prior to the effective time, in each case, will cease to be outstanding, be cancelled without payment of any consideration therefor and cease to exist; and
(ii)
all shares of Liberty TripAdvisor’s 8% Series A Cumulative Redeemable Preferred Stock, par value $0.01 per share (the “Liberty TripAdvisor preferred stock”, and together with the Liberty TripAdvisor common stock, the “Liberty TripAdvisor capital stock”), issued and outstanding immediately prior to the effective time will be converted into the right to receive in the aggregate (a) $42,471,000 in cash, without interest thereon, and (b) 3,037,959 validly issued, fully paid and nonassessable shares of Tripadvisor’s common stock, par value $0.001 per share (“Tripadvisor common stock”) (such consideration, collectively, the “preferred share merger consideration”, and together with the common share merger consideration, the “merger consideration”), except that each share of Liberty TripAdvisor preferred stock (1) held by Liberty TripAdvisor as treasury stock immediately prior to the effective time or (2) owned by Tripadvisor or Merger Sub immediately prior to the effective time, in each case, will cease to be outstanding, be cancelled without payment of any consideration therefor and cease to exist.
The merger agreement also provides that, at the effective time, by virtue of the merger:
(i)
each stock option with respect to Liberty TripAdvisor common stock outstanding at the effective time, whether vested or unvested, for which the per share exercise price is less than the common share merger consideration will become fully vested and will terminate and be automatically
cancelled as of immediately prior to the effective time in exchange for the right to receive a lump sum cash payment, net of taxes, in an amount equal to (a) the number of shares of Liberty TripAdvisor common stock underlying such stock option multiplied by (b) an amount equal to the common share merger consideration minus the applicable exercise price. Each stock option with respect to Liberty TripAdvisor common stock outstanding at the effective time, whether vested or unvested, for which the per share exercise price is equal to or greater than the common share merger consideration will terminate and be cancelled as of immediately prior to the effective time, without any consideration being payable in respect thereof, and have no further force or effect; and
(ii)
each outstanding cash award, whether vested or unvested, outstanding at the effective time will be paid (in the case of performance-based cash awards, at the applicable target level of performance), net of taxes, on the date of the closing of the merger (the “closing”).
Liberty TripAdvisor proposes to hold a meeting of its common stockholders (the “special meeting”) to consider and vote on (i) a proposal to approve the adoption of the merger agreement (the “merger proposal”) and (ii) a proposal to approve the adoption of an amendment to the Restated Certificate of Incorporation of Liberty TripAdvisor, dated August 27, 2014 (as amended from time to time, the “Liberty TripAdvisor certificate of incorporation”) (the “charter amendment”), which amends certain provisions of the Certificate of Designations of Liberty TripAdvisor preferred stock, dated March 15, 2020, as amended (the “charter amendment proposal”), among other proposals.
The board of directors of Liberty TripAdvisor (the “Liberty TripAdvisor Board”) unanimously (i) determined that the merger agreement and the transactions contemplated thereby, including the merger and the Tripadvisor loan facility, were fair to, and in the best interests of, Liberty TripAdvisor and Liberty TripAdvisor stockholders (including the disinterested stockholders (as defined below)), and declared advisable, authorized, approved and adopted the merger agreement and the transactions contemplated by the merger agreement, including the merger and the Tripadvisor loan facility, (ii) approved the execution and delivery of the merger agreement by Liberty TripAdvisor, the performance by Liberty TripAdvisor of its covenants and agreements contained therein, and the consummation of the merger, the Tripadvisor loan facility and the other transactions contemplated thereby, upon the terms and conditions set forth therein, (iii) declared advisable, fair to, and in the best interests of, Liberty TripAdvisor and the Liberty TripAdvisor stockholders (including the disinterested stockholders) each of the documents, instruments, exhibits, annexes, schedules, agreements and other ancillary documents referred to in the merger agreement (together with the merger agreement, collectively, the “transaction documents”), and the transactions contemplated thereby, including the merger and the Tripadvisor loan facility, and Liberty TripAdvisor’s consummation and performance of the transactions contemplated by the transaction documents, (iv) approved the transaction documents and the transactions contemplated thereby, including the merger and the Tripadvisor loan facility, (v) approved and declared advisable the charter amendment, (vi) directed that each of the merger agreement, the charter amendment and the compensation proposal be submitted to the Liberty TripAdvisor stockholders entitled to vote thereon at the special meeting for the approval of the adoption thereof and (vii) resolved to recommend that the Liberty TripAdvisor stockholders entitled to vote on the merger proposal, the charter amendment proposal and the compensation proposal, as applicable, approve the merger proposal, the charter amendment proposal and the compensation proposal. In addition, the Liberty TripAdvisor Board, on behalf of Liberty TripAdvisor, believes that the merger is fair to Liberty TripAdvisor’s “unaffiliated security holders,” as such term is defined in Rule 13e-3 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”).
The “disinterested stockholders” means the holders of the outstanding shares of Liberty TripAdvisor capital stock, other than any outstanding shares beneficially owned, directly or indirectly, by (i) Tripadvisor and its subsidiaries, (ii) Gregory B. Maffei and his affiliates, (iii) the members of the board of directors of Tripadvisor (the “Tripadvisor Board”) and officers of Tripadvisor (within the meaning of Rule 16a-1(f) of the Exchange Act), (iv) the members of the Liberty TripAdvisor Board and officers of Liberty TripAdvisor (within the meaning of Rule 16a-1(f) of the Exchange Act) or (v) the immediate family members (as defined in Item 404 of Regulation S-K) of any of the foregoing.
The closing is subject to certain customary conditions, including: (i) the approval of the adoption of the merger agreement by the affirmative vote of a majority of the aggregate voting power of the outstanding
shares of Liberty TripAdvisor common stock entitled to vote thereon, voting together as a single class; (ii) the approval of the adoption of the charter amendment by (a) the affirmative vote of holders of a majority of the aggregate voting power of the outstanding shares of Liberty TripAdvisor common stock entitled to vote thereon, voting together as a single class, and (b) the written consent or affirmative vote of a majority of the holders of the outstanding shares of Liberty TripAdvisor preferred stock entitled to vote thereon, given in writing or by vote at the special meeting, consenting or voting (as the case may be) separately as a class; (iii) the charter amendment having become effective pursuant to the filing of a certificate of amendment with the Secretary of State of the State of Delaware prior to the effective time; and (iv) the absence of any order or law that restrains, enjoins or otherwise prohibits the completion of the merger.
In connection with the merger agreement, Certares LTRIP LLC, a Delaware limited liability company (“Certares”), and Mr. Maffei entered into voting agreements with Tripadvisor and Liberty TripAdvisor, pursuant to which, among other things, (i) Certares has agreed to vote or cause to be voted, or to provide its written consent in respect of, its shares of Liberty TripAdvisor preferred stock, among other things, in favor of the charter amendment proposal and (ii) Mr. Maffei has agreed to vote or cause to be voted his shares of Liberty TripAdvisor common stock in favor of, among other things, the charter amendment proposal and the merger proposal, in each case subject to the terms of their respective voting agreements. Prior to the date hereof, pursuant to its voting agreement, Certares, as the sole holder of all of the issued and outstanding shares of Liberty TripAdvisor preferred stock as of the consent record date, delivered to Liberty TripAdvisor a written consent approving the adoption of an amendment to the Liberty TripAdvisor certificate of incorporation contemplated by the charter amendment proposal, which written consent will become effective immediately upon the commencement of the special meeting.
Concurrently with the filing of this transaction statement, Liberty TripAdvisor is filing a preliminary proxy statement (the “proxy statement”) under Regulation 14A of the Exchange Act with the SEC, pursuant to which Liberty TripAdvisor is soliciting proxies from holders of shares of Liberty TripAdvisor common stock in connection with the merger. The proxy statement is attached hereto as Exhibit (a)(1) and a copy of the merger agreement is attached to the proxy statement as Annex A. As of the date hereof, the proxy statement is in preliminary form, and is subject to completion or amendment. Terms used but not defined in this transaction statement have the meanings assigned to them in the proxy statement.
Pursuant to General Instruction F to Schedule 13E-3, the information in the proxy statement, including all annexes thereto, is expressly incorporated herein by reference in its entirety, and responses to each item herein are qualified in their entirety by the information contained in the proxy statement and the annexes. The cross-references below are being supplied pursuant to General Instruction G to Schedule 13E-3 and show the location in the proxy statement of the information required to be included in response to the items of Schedule 13E-3.
While each of the filing persons acknowledges that the merger is a “going private” transaction for purposes of Rule 13e-3 under the Exchange Act, the filing of this transaction statement shall not be construed as an admission by any filing person, or by any affiliate of a filing person, that Liberty TripAdvisor is “controlled” by any of the filing persons and/or their respective affiliates.
The information concerning Liberty TripAdvisor contained in, or incorporated by reference into, this transaction statement and the proxy statement was supplied by Liberty TripAdvisor. Similarly, all information concerning each other filing person contained in, or incorporated by reference into, this transaction statement and the proxy statement was supplied by such filing person. No filing person, including Liberty TripAdvisor, is responsible for the accuracy of any information supplied by any other filing person.
Item 1. Summary Term Sheet
The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
Item 2. Subject Company Information
(a) Name and Address. The name of the subject company is Liberty TripAdvisor Holdings, Inc., a Delaware corporation. Liberty TripAdvisor’s principal executive offices are located at 12300 Liberty Boulevard, Englewood, Colorado 80112. Liberty TripAdvisor’s telephone number is (720) 875-5200. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet—The Parties to the Merger”
“Questions & Answers About the Special Meeting and the Merger”
“The Parties to the Merger—Liberty TripAdvisor”
“Important Information Regarding Liberty TripAdvisor”
(b) Securities. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“The Parties to the Merger—Liberty TripAdvisor”
“Important Information Regarding Liberty TripAdvisor”
(c) Trading Market and Price. The information set forth in the proxy statement under the following caption is incorporated herein by reference:
“Important Information Regarding Liberty TripAdvisor—Market Price of Liberty TripAdvisor Capital Stock”
(d) Dividends. The information set forth in the proxy statement under the following caption is incorporated herein by reference:
“Important Information Regarding Liberty TripAdvisor—Dividends”
(e) Prior Public Offerings. The information set forth in the proxy statement under the following caption is incorporated herein by reference:
“Important Information Regarding Liberty TripAdvisor—Prior Public Offerings”
(f) Prior Stock Purchases. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Important Information Regarding Liberty TripAdvisor—Transactions in Liberty TripAdvisor Capital Stock”
“Important Information Regarding Liberty TripAdvisor—Transactions by Liberty TripAdvisor and Tripadvisor, ParentSub LLC or Merger Sub”
“Important Information Regarding Liberty TripAdvisor—Past Contracts, Transactions, Negotiations and Agreements”
Item 3. Identity and Background of Filing Person
(a) – (c) Name and Address; Business and Background of Entities; Business and Background of Natural Persons. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet—The Parties to the Merger”
“The Parties to the Merger”
“Important Information Regarding Liberty TripAdvisor”
“Important Information Regarding Liberty Tripadvisor, ParentSub LLC and Merger Sub”
Item 4. Terms of the Transaction
(a)-(1) Material Terms. Tender Offers. Not applicable.
(a)-(2) Material Terms. Mergers or Similar Transactions. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Opinion of Citigroup Global Markets Inc.”
“Special Factors—Opinion of Centerview Partners LLC”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Purposes and Reasons of Tripadvisor, ParentSub LLC and Merger Sub for the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Certain Effects on Liberty TripAdvisor if the Merger is Not Completed”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—U.S. Federal Income Tax Considerations of the Merger”
“Special Factors—Anticipated Accounting Treatment of the Merger”
“The Special Meeting—Liberty TripAdvisor Record Date; Stock Entitled to Vote”
“The Special Meeting—Votes Required”
“Merger Agreement”
Annex A—Agreement and Plan of Merger
Annex C—Opinion of Citigroup Global Markets Inc.
Annex D—Opinion of Centerview Partners LLC
(c) Different Terms. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—Tripadvisor Loan Facility”
“Merger Agreement—Merger Consideration”
“Merger Agreement—Treatment of Liberty TripAdvisor Incentive Awards”
“Merger Agreement—Treatment of Forward Contract”
“Merger Agreement—Treatment of Exchangeable Senior Debentures”
“Merger Agreement—Exchange and Payment Procedures”
“Merger Agreement—Indemnification and Insurance”
“Merger Agreement—Tripadvisor Loan Facility”
“Other Agreements Related to the Merger”
“Special Meeting Proposals—Proposal 3: The Compensation Proposal”
Annex A—Agreement and Plan of Merger
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
(d) Appraisal Rights. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet—Appraisal Rights”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Appraisal Rights”
(e) Provisions for Unaffiliated Security Holders. The information set forth in the proxy statement under the following caption is incorporated herein by reference:
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Provisions for Unaffiliated Company Stockholders”
(f) Eligibility for Listing or Trading. Not applicable.
Item 5. Past Contracts, Transactions, Negotiations and Agreements
(a)(1) – (2) Transactions. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—Intent of Liberty TripAdvisor’s Directors and Executive Officers to Vote in Favor of the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Intent of Certain Stockholders to Vote in Favor of the Merger Proposal and the Charter Amendment Proposal”
“Special Factors—Financing of the Merger”
“Special Factors—Tripadvisor Loan Facility”
“Merger Agreement—Treatment of Forward Contract”
“Merger Agreement—Treatment of Exchangeable Senior Debentures”
“Merger Agreement—Tripadvisor Loan Facility”
“Other Agreements Related to the Merger”
“Important Information Regarding Liberty TripAdvisor—Transactions in Liberty TripAdvisor Capital Stock”
“Important Information Regarding Liberty TripAdvisor—Prior Public Offerings”
“Important Information Regarding Liberty TripAdvisor—Transactions by Liberty TripAdvisor and Tripadvisor, ParentSub LLC or Merger Sub”
“Important Information Regarding Liberty TripAdvisor—Past Contracts, Transactions, Negotiations and Agreements”
“Important Information Regarding Tripadvisor, ParentSub LLC and Merger Sub”
“Special Meeting Proposals—Proposal 3: The Compensation Proposal”
Annex A—Agreement and Plan of Merger
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
Annex G—Certares Side Letter
Annex H—Liberty Media Letter Agreement
(b) – (c) Significant Corporate Events; Negotiations or Contacts. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Purposes and Reasons of Tripadvisor, ParentSub LLC and Merger Sub for the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—Financing of the Merger”
“Special Factors—Tripadvisor Loan Facility”
“Merger Agreement”
“Other Agreements Related to the Merger”
Annex A—Agreement and Plan of Merger
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
Annex G—Certares Side Letter
Annex H—Liberty Media Letter Agreement
(e) Agreements Involving the Subject Company’s Securities. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—Intent of Liberty TripAdvisor’s Directors and Executive Officers to Vote in Favor of the Merger, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Intent of Certain Stockholders to Vote in Favor of the Merger Proposal and the Charter Amendment Proposal”
“Special Factors—Tripadvisor Loan Facility”
“Special Factors—Delisting and Deregistration of Liberty TripAdvisor Common Stock”
“Merger Agreement”
“Other Agreements Related to the Merger”
“Important Information Regarding Liberty TripAdvisor—Transactions in Liberty TripAdvisor Capital Stock”
“Important Information Regarding Liberty TripAdvisor—Prior Public Offerings”
“Important Information Regarding Liberty TripAdvisor—Transactions by Liberty TripAdvisor and Tripadvisor, ParentSub LLC or Merger Sub”
“Important Information Regarding Liberty TripAdvisor—Past Contracts, Transactions, Negotiations and Agreements”
“Special Meeting Proposals—Proposal 3: The Compensation Proposal”
Annex A—Agreement and Plan of Merger
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
Annex G—Certares Side Letter
Item 6. Purposes of the Transaction and Plans or Proposals
(b) Use of Securities Acquired. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Certain Effects on Liberty TripAdvisor if the Merger is Not Completed”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Tripadvisor Loan Facility”
“Special Factors—Delisting and Deregistration of Liberty TripAdvisor Common Stock”
“Merger Agreement—Structure and Effect of the Merger”
“Merger Agreement—Directors and Officers; Certificate of Incorporation; Bylaws”
“Merger Agreement—Merger Consideration”
“Merger Agreement—Treatment of Liberty TripAdvisor Incentive Awards”
“Merger Agreement—Treatment of Forward Contract”
“Merger Agreement—Treatment of Exchangeable Senior Debentures”
“Merger Agreement—Exchange and Payment Procedures”
“Merger Agreement—Tripadvisor Loan Facility”
“Merger Agreement—ParentSub LLC Merger”
Annex A—Agreement and Plan of Merger
(c)(1) – (8) Plans. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Purposes and Reasons of Tripadvisor, ParentSub LLC and Merger Sub for the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Certain Effects on Liberty TripAdvisor if the Merger is Not Completed”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—Intent of Liberty TripAdvisor’s Directors and Executive Officers to Vote in Favor of the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Intent of Certain Stockholders to Vote in Favor of the Merger Proposal and the Charter Amendment Proposal”
“Special Factors—Delisting and Deregistration of Liberty TripAdvisor Common Stock”
“Merger Agreement—Structure and Effect of the Merger”
“Merger Agreement—Directors and Officers; Certificate of Incorporation; Bylaws”
“Merger Agreement—Merger Consideration”
“Other Agreements Related to the Merger”
“Important Information Regarding Liberty TripAdvisor”
Annex A—Agreement and Plan of Merger
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
Annex G—Certares Side Letter
Item 7. Purposes, Alternatives, Reasons and Effects
(a) Purposes. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Purposes and Reasons of Tripadvisor, ParentSub LLC and Merger Sub for the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects of the Merger”
(b) Alternatives. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects on Liberty TripAdvisor if the Merger is Not Completed”
(c) Reasons. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Opinion of Citigroup Global Markets Inc.”
“Special Factors—Opinion of Centerview Partners LLC”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Purposes and Reasons of Tripadvisor, ParentSub LLC and Merger Sub for the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Certain Effects on Liberty TripAdvisor if the Merger is Not Completed”
“The Parties to the Merger—Liberty TripAdvisor”
Annex C—Opinion of Citigroup Global Markets Inc.
Annex D—Opinion of Centerview Partners LLC
(d) Effects. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Plans for Liberty TripAdvisor after the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Certain Effects on Liberty TripAdvisor if the Merger is Not Completed”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—U.S. Federal Income Tax Considerations of the Merger”
“Special Factors—Anticipated Accounting Treatment of the Merger”
“Special Factors—Tripadvisor Loan Facility”
“Special Factors—Fees and Expenses”
“Special Factors—Delisting and Deregistration of Liberty TripAdvisor Common Stock”
“Merger Agreement—Structure and Effect of the Merger”
“Merger Agreement—Directors and Officers; Certificate of Incorporation; Bylaws”
“Merger Agreement—Merger Consideration”
“Merger Agreement—Treatment of Liberty TripAdvisor Incentive Awards”
“Merger Agreement—Treatment of Forward Contract”
“Merger Agreement—Treatment of Exchangeable Senior Debentures”
“Merger Agreement—Dissenting Shares”
“Merger Agreement—Indemnification and Insurance”
“Merger Agreement—Tripadvisor Loan Facility”
“Merger Agreement—Tax Matters”
“Appraisal Rights”
“Special Meeting Proposals—Proposal 3: The Compensation Proposal”
Annex A—Agreement and Plan of Merger
Item 8. Fairness of the Transaction
(a) – (b) Fairness; Factors Considered in Determining Fairness. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Opinion of Citigroup Global Markets Inc.”
“Special Factors—Opinion of Centerview Partners LLC”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Certain Effects of the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
Annex C—Opinion of Citigroup Global Markets Inc.
Annex D—Opinion of Centerview Partners LLC
(c) Approval of Security Holders. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“The Special Meeting—Liberty TripAdvisor Record Date; Stock Entitled to Vote”
“The Special Meeting—Voting by Liberty TripAdvisor’s Directors and Officers”
“The Special Meeting—Voting by Certain Stockholders of Liberty TripAdvisor”
“The Special Meeting—Quorum”
“The Special Meeting—Votes Required”
“The Special Meeting—Voting of Proxies by Holders of Record via the Internet, Telephone or Mail”
“The Special Meeting—Voting by Holders of Record During the Special Meeting via the Internet”
“The Special Meeting—Treatment of Abstentions; Failure to Vote”
“The Special Meeting—Revocability of Proxies”
“Merger Agreement—Conditions to Consummation of the Merger”
“Other Agreements Related to the Merger—Maffei Voting Agreement”
“Other Agreements Related to the Merger—Certares Voting Agreement”
“Special Meeting Proposals—Proposal 1: The Merger Proposal”
“Special Meeting Proposals—Proposal 2: The Charter Amendment Proposal”
Annex A—Agreement and Plan of Merger
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
(d) Unaffiliated Representative. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
(e) Approval of Directors. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—Intent of Liberty TripAdvisor’s Directors and Executive Officers to Vote in Favor of the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Other Agreements Related to the Merger—Maffei Voting Agreement”
“Special Meeting Proposals—Proposal 3: The Compensation Proposal”
Annex E—Maffei Voting Agreement
(f) Other Offers. Not Applicable.
Item 9. Reports, Opinions, Appraisals and Negotiations
(a) – (b) Report, Opinion or Appraisal; Preparer and Summary of the Report, Opinion or Appraisal. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Opinion of Citigroup Global Markets Inc.”
“Special Factors—Opinion of Centerview Partners LLC”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Where You Can Find Additional Information”
Annex C—Opinion of Citigroup Global Markets Inc.
Annex D—Opinion of Centerview Partners LLC
(c) Availability of Documents. The information set forth in the proxy statement under the following caption is incorporated herein by reference:
“Where You Can Find Additional Information”
The reports, opinions or appraisals referenced in this Item 9 will be made available for inspection and copying at the principal executive offices of Liberty TripAdvisor during ordinary business hours by any interested holder of shares of Liberty TripAdvisor common stock or by a representative who has been so designated in writing.
Item 10. Source and Amounts of Funds or Other Consideration
(a) – (b) Source of Funds; Conditions. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Financing of the Merger”
“Special Factors—Fees and Expenses”
“Merger Agreement—Merger Consideration”
“Merger Agreement—Fees and Expenses”
Annex A—Agreement and Plan of Merger
(c) Expenses. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Certain Effects on Liberty TripAdvisor if the Merger is Not Completed”
“Special Factors—Fees and Expenses”
“The Special Meeting—Solicitation”
“Merger Agreement—Termination Fee”
“Merger Agreement—Fees and Expenses”
(d) Borrowed Funds. The information set forth in the proxy statement under the following caption is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors—Financing of the Merger”
Item 11. Interest in Securities of the Subject Company
(a) Securities Ownership. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Important Information Regarding TripAdvisor—Security Ownership of Certain Beneficial Owners”
“Important Information Regarding TripAdvisor—Security Ownership of Management”
“Important Information Regarding Tripadvisor, ParentSub LLC and Merger Sub”
“Other Agreements Related to the Merger—Maffei Voting Agreement”
Annex E—Maffei Voting Agreement
(b) Securities Transactions. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors—Background of the Merger”
“Merger Agreement”
“Important Information Regarding Liberty TripAdvisor—Transactions in Liberty TripAdvisor Capital Stock”
“Important Information Regarding Liberty TripAdvisor—Past Contracts, Transactions, Negotiations and Agreements”
“Important Information Regarding Liberty TripAdvisor—Prior Public Offerings”
“Important Information Regarding Liberty TripAdvisor—Transactions by Liberty TripAdvisor and TripAdvisor, ParentSub LLC or Merger Sub”
“Other Agreements Related to the Merger—Maffei Voting Agreement”
“Other Agreements Related to the Merger—Certares Voting Agreement”
Annex A—Agreement and Plan of Merger
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
Item 12. The Solicitation or Recommendation
(d) Intent to Tender or Vote in a Going-Private Transaction. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Intent of Liberty TripAdvisor’s Directors and Executive Officers to Vote in Favor of the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Intent of Certain Stockholders to Vote in Favor of the Merger Proposal and Charter Amendment Proposal”
“The Special Meeting—Recommendation of the Liberty TripAdvisor Board of Directors”
“The Special Meeting—Voting by Liberty TripAdvisor’s Directors and Officers”
“The Special Meeting—Votes Required”
“Other Agreements Related to the Merger—Maffei Voting Agreement”
“Other Agreements Related to the Merger—Certares Voting Agreement”
Annex E—Maffei Voting Agreement
Annex F—Certares Voting Agreement
(e) Recommendation of Others. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“The Special Meeting—Recommendation of the Liberty TripAdvisor Board of Directors”
“Special Meeting Proposals—Proposal 1: The Merger Proposal”
“Special Meeting Proposals—Proposal 2: The Charter Amendment Proposal”
Item 13. Financial Statements
(a) Financial Information. The audited financial statements and unaudited interim financial statements are incorporated by reference in the proxy statement from Liberty TripAdvisor’s Annual Report on Form 10-K for the year ended December 31, 2023 and Liberty TripAdvisor’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2024, in each case, filed with the SEC and can be found on its website at www.sec.gov. Liberty TripAdvisor’s reports can also be reviewed on its website at https://www.libertytripadvisorholdings.com/investors/financial-information/sec-filings.
Additionally, the information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Special Factors—Certain Effects of the Merger”
“Important Information Regarding Liberty TripAdvisor—Book Value Per Share”
“Important Information Regarding Liberty TripAdvisor—Market Price of Liberty TripAdvisor Capital Stock”
“Where You Can Find Additional Information”
(b) Pro forma Information. Not applicable.
Item 14. Persons/Assets, Retained, Employed, Compensated or Used
(a) – (b) Solicitations or Recommendations; Employees and Corporate Assets. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions & Answers About the Special Meeting and the Merger”
“Special Factors—Background of the Merger”
“Special Factors—Reasons for the Merger; Recommendation of the Liberty TripAdvisor Board; Fairness of the Merger”
“Special Factors—Position of Tripadvisor, ParentSub LLC and Merger Sub as to the Fairness of the Merger”
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
“Special Factors—Directors and Officers of Tripadvisor and the Surviving Corporation”
“Special Factors—Fees and Expenses”
“The Special Meeting—Solicitation”
Item 15. Additional Information
(b) Golden Parachute Compensation. The information set forth in the proxy statement under the following captions is incorporated herein by reference:
“Special Factors—Interests of Liberty TripAdvisor’s Directors and Executive Officers in the Merger Proposal, the Charter Amendment Proposal, the Compensation Proposal and the Adjournment Proposal”
“Special Factors—Quantification of Potential Payments and Benefits to Liberty TripAdvisor’s Named Executive Officers in Connection with the Merger”
(c) Other Material Information. The information contained in the proxy statement, including all annexes attached thereto, is incorporated herein by reference.
The information incorporated by reference includes projections as to Tripadvisor’s future performance prepared by Tripadvisor management. Except for guidance provided in quarterly reporting, Tripadvisor does not, as a matter of course, publicly disclose internal projections as to future performance, earnings, or other results beyond the then-current quarterly or annual period due to, among other reasons, the inherent difficulty of accurately predicting financial performance for future periods and the uncertainty, unpredictability and subjectivity of underlying assumptions and estimates. In the context of the proposed
transaction, Tripadvisor management prepared certain projections as to Tripadvisor’s future performance based on reasonable future projections and prior period performance, amongst other factors. Such projections were not prepared with a view toward public disclosure but, in the view of Tripadvisor management, and were prepared in good faith on a reasonable basis and reflect the best available estimates and judgments of Tripadvisor management at the time of preparation. Such projections (i) are forward-looking statements that reflect numerous estimates and assumptions with respect to general business, economic, market and financial conditions, all of which are difficult or impossible to predict and many of which are beyond Tripadvisor’s control and may not prove to have been, or may no longer be, accurate, (ii) do not necessarily reflect revised prospects for Tripadvisor’s business, changes in general business or economic conditions, or any other transaction or event that has occurred or that may occur and that was not anticipated at the time the projections were prepared, (iii) are not necessarily indicative of current values or future performance, which may be materially more favorable or less favorable than as set forth therein; and (iv) involve risks and uncertainties and should not be relied upon as a definitive forecast of future performance.
Tripadvisor has neither updated or revised nor intends to update or otherwise revise such projections to reflect circumstances existing since their preparation or to reflect the occurrence of unanticipated events even in the event that any or all of the underlying assumptions are shown to be in error. Furthermore, Tripadvisor does not intend to update the projections to reflect changes in general economic or industry conditions.
Item 16. Exhibits
|
Exhibit
No.
|
|
|
Description
|
|
|
(a)(1)
|
|
|
Preliminary Proxy Statement of Liberty TripAdvisor Holdings, Inc. (the “Proxy Statement”), filed with the SEC on January 22, 2025 and incorporated herein by reference.
|
|
|
(a)(2)*
|
|
|
Form of Proxy Card, incorporated herein by reference to the Proxy Statement.
|
|
|
(a)(3)
|
|
|
|
|
|
(a)(4)
|
|
|
|
|
|
(a)(5)
|
|
|
Press Release issued by Liberty TripAdvisor Holdings, Inc., dated December 19, 2024, incorporated herein by reference to Liberty TripAdvisor Holdings, Inc.’s Form 8-K filed with the SEC on December 19, 2024.
|
|
|
(a)(6)
|
|
|
|
|
|
(a)(7)
|
|
|
Liberty TripAdvisor Holdings, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2024, filed with the SEC on November 6, 2024, incorporated herein by reference.
|
|
|
(a)(8)
|
|
|
|
|
|
(b)
|
|
|
Not applicable.
|
|
|
(c)(1)
|
|
|
Opinion of Citigroup Global Markets Inc. to the Board of Directors of Liberty TripAdvisor Holdings, Inc., dated December 18, 2024, incorporated herein by reference to Annex C to the Proxy Statement.
|
|
|
(c)(2)
|
|
|
|
|
|
(c)(3)
|
|
|
Opinion of Centerview Partners LLC to the special committee of the Tripadvisor Board (the “Special Committee”), dated December 18, 2024, incorporated herein by reference to Annex D to the Proxy Statement.
|
|
|
(c)(4)†
|
|
|
|
|
|
(c)(5)†
|
|
|
|
|
|
Exhibit
No.
|
|
|
Description
|
|
|
(c)(6)†
|
|
|
|
|
|
(c)(7)†
|
|
|
|
|
|
(c)(8)†
|
|
|
|
|
|
(c)(9)†
|
|
|
|
|
|
(c)(10)
|
|
|
|
|
|
(c)(11)†
|
|
|
|
|
|
(c)(12)†
|
|
|
|
|
|
(c)(13)†
|
|
|
|
|
|
(c)(14)
|
|
|
|
|
|
(c)(15)
|
|
|
|
|
|
(c)(16)†
|
|
|
|
|
|
(c)(17)†
|
|
|
|
|
|
(c)(18)†
|
|
|
|
|
|
(c)(19)
|
|
|
|
|
|
(c)(20)
|
|
|
|
|
|
(d)(1)
|
|
|
Agreement and Plan of Merger, dated as of December 18, 2024, by and among Liberty TripAdvisor Holdings, Inc., Tripadvisor, Inc. and Telluride Merger Sub Corp., incorporated herein by reference to Annex A to the Proxy Statement.
|
|
|
(d)(2)
|
|
|
Voting Agreement, dated as of December 18, 2024, by and among Tripadvisor, Inc., Liberty TripAdvisor Holdings, Inc. and Gregory B. Maffei, incorporated herein by reference to Annex E to the Proxy Statement.
|
|
|
(d)(3)
|
|
|
Voting Agreement, dated as of December 18, 2024, by and among Tripadvisor, Inc., Liberty TripAdvisor Holdings, Inc. and Certares LTRIP LLC, incorporated herein by reference to Annex F to the Proxy Statement.
|
|
|
(d)(4)
|
|
|
Letter Agreement, dated December 18, 2024, by and among Tripadvisor, Inc., Liberty TripAdvisor Holdings, Inc. and Certares LTRIP LLC, incorporated herein by reference to Annex G to the Proxy Statement.
|
|
|
(d)(5)
|
|
|
Letter Agreement, dated December 18, 2024, by and among Tripadvisor, Inc., Liberty TripAdvisor Holdings, Inc., Liberty Media Corporation and certain subsidiaries of Liberty Media Corporation, incorporated herein by reference to Annex H to the Proxy Statement.
|
|
|
(f)(1)
|
|
|
|
|
|
(g)
|
|
|
Not applicable.
|
|
|
16(b)
|
|
|
|
|
*
To be filed by amendment.
†
Certain portions of this exhibit have been redacted and separately filed with the SEC pursuant to a request for confidential treatment.
SIGNATURES
After due inquiry and to the best of its knowledge and belief, the undersigned certifies that the information set forth in this statement is true, complete and correct.
Dated: January 23, 2025
LIBERTY TRIPADVISOR HOLDINGS, INC.
By:
/s/ Renee L. Wilm
Name: Renee L. Wilm
Title:
Chief Legal Officer and Chief
Administrative Officer
TRIPADVISOR, INC.
By:
/s/ Seth J. Kalvert
Name: Seth J. Kalvert
Title:
Chief Legal Officer and Secretary
TELLURIDE MERGER SUB CORP.
By:
/s/ Seth J. Kalvert
Name: Seth J. Kalvert
Title:
President and Secretary
TELLURIDESUB LLC
By:
/s/ Seth J. Kalvert
Name: Seth J. Kalvert
Title:
President and Secretary
Exhibit (c)(2)

| Citi Investment Banking | Global Communications Group December 18, 2024 | Strictly Private and Confidential
Project Telluride
Presentation to the Board of Directors |

| 2
The following pages contain material provided to the Board of Directors of Liberty TripAdvisor Holdings, Inc (“LTRIP” or the
“Company”) by Citigroup Global Markets Inc. (“Citi”) in connection with the proposed transaction involving the Company and
Tripadvisor, Inc. (“TRIP”).
The accompanying material was compiled or prepared on a confidential basis solely for the use of the Board of Directors of the
Company and not with a view toward public disclosure under any securities laws or otherwise. The information contained in
the accompanying material was obtained from the Company, TRIP and other sources. Any estimates and projections
contained herein have been prepared or adopted by the management of the Company, obtained from public sources, or are
based upon such estimates and projections, and involve numerous and significant subjective determinations, and there is no
assurance that such estimates and projections will be realized. Citi does not take responsibility for such estimates and
projections, or the basis on which they were prepared. No representation or warranty, express or implied, is made as to the
accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation,
whether as to the past, the present or the future. In preparing the accompanying material, Citi assumed and relied, without
independent verification, upon the accuracy and completeness of all financial and other information and data publicly
available or provided to or otherwise reviewed by or discussed with Citi and upon the assurances of the management and other
representatives of the Company that they are not aware of any relevant information that has been omitted or that remains
undisclosed to Citi.
The accompanying material was not prepared for use by readers not as familiar with the Company as the Board of Directors of
the Company and, accordingly, neither the Company nor Citi nor their respective legal or financial advisors or accountants take
any responsibility for the accompanying material if used by persons other than the Board of Directors of the Company. The
accompanying material is necessarily based upon information available, and financial, stock market and other conditions and
circumstances existing and disclosed, to Citi as of the date of the accompanying material. Citi does not have any obligation to
update or otherwise revise the accompanying material. Nothing contained herein shall be construed as legal, regulatory, tax or
accounting advice. |

| 3
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
Agenda
1 Transaction Overview 1 – 3
2 Market & Financial Background 4 – 11
3 Financial Analysis 12 – 15
4 Appendix 16 – 17
Page Reference |

| 1. Transaction Overview |

| 5
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
LTRIP
TRIP
Public TRIP
Common
Shareholders
21% Economic
57% Voting 79% Economic
43% Voting
• LTRIP is a controlling shareholder of TRIP through its ownership of ~29.2mm shares in TRIP (57% voting / 21% economic interest)
– ~16.4mm (~6% of total) TRIP Common shares, which entitle the holder to one vote per share and trade on NASDAQ
– ~12.8mm (100% of total) TRIP Class B shares, which entitle the holder to ten votes per share (all TRIP Class B shares are owned by LTRIP)
• LTRIP’s Series A and Series B Common Stock trade on OTC Markets
– Series A shares entitle the holder to one vote per share, and Series B shares entitle the holder to ten votes per share
– Gregory Maffei (LTRIP’s Chairman, President, and CEO) owns 97% of the Series B shares (~4.7mm out of ~4.8mm)
– ~0.1mm of the Series B shares (~0.2% of the total Common Stock outstanding) trade in the public market at low volumes
• LTRIP has ~$639mm(1) of gross liabilities, substantially all of which come due in March 2025
• At current market prices, the gross liabilities at LTRIP exceed the market value of the TRIP shares owned by LTRIP(2)
LTRIP at a Glance
LTRIP consists of its interests in TRIP and certain debt financing and other liabilities
1
Gregory
Maffei
Other Public
Shareholders
Series A
Common
6% Economic
40% Voting
97% 3%
Series B
Common
94% Economic
60% Voting
Source: Company management, public filings, Bloomberg, FactSet..
Note: Market data as of 12/17/2024. VWAPs per Bloomberg and based on trading days.
(1) Assumes balance sheet data as of March 31, 2025E, per LTRIP management.
(2) Applies observed TRIP Common share prices to the TRIP Series B shares owned
by LTRIP.
(3) Based on LTRIP’s fully diluted shares of 77.9mm at Proposal, inclusive of the
dilutive impact of Options. See appendix for detail.
LTRIP Structure Overview LTRIP Net Asset Value(1)
(3)
TRIP @ TRIP @
($ in millions, except per share data) Market 10 Day VWAP
Price Per TRIP Share $13.49 $13.98
(x) TRIP Shares Owned by LTRIP 29.2 29.2
Implied LTRIP Enterprise Value $395 $409
(-) Variable Prepaid Forward (Settled w/ ~2.4mm TRIP Shares) (33) (33)
(-) Exchangeable Senior Debenture (330) (330)
(-) Series A Preferred Stock (276) (276)
(+) Cash -- --
Implied LTRIP NAV ($244) ($229)
(/) Diluted Shares Outstanding 77.9 77.9
Implied LTRIP NAV / Share ($3.13) ($2.95)
Memo: LTRIP Series A Common Stock Current Share Price $0.36 $0.37
Memo: LTRIP Series B Common Stock Current Share Price 3.90 4.04 |

| 6
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
Transaction Overview: Key Terms
Transaction
Structure
• Merger of merger sub, a wholly owned subsidiary of TRIP, with and into LTRIP, followed by the merger of LTRIP
with and into a wholly owned subsidiary of TRIP
• LTRIP will become a wholly owned subsidiary of TRIP
• Transaction will be a 13E-3 transaction
Transaction
Consideration
• Each LTRIP Series A and Series B share to receive consideration of $0.2567 in cash
• All shares of Series A Preferred Stock will be exchanged in the aggregate into approximately $42.5mm in cash
and 3.038mm TRIP common shares
Transaction
Value
• Implied value of ~$435mm(1) ascribed to the TRIP Common and Class B shares owned by LTRIP (excluding
shares underlying the Variable Prepaid Forward)
Parent Loan
Facility
• TRIP and LTRIP shall use reasonable best efforts to enter into a Parent Loan Facility agreement if the transaction
is not expected to close before the 30 trading-day period prior to March 27, 2025
• TRIP would provide the Parent Loan Facility to LTRIP, and the proceeds of such facility are expected to be used to
settle obligations pursuant to the Exchangeable Senior Debenture
Certain Material
Closing Conditions
• LTRIP common stockholder approval (majority of outstanding voting power) of the adoption of the Merger
Agreement and the charter amendment, with Series A and Series B voting together as a single class
• LTRIP Series A Preferred stockholder approval (majority) of the adoption of the charter amendment, voting
separately as a class
• No applicable Governmental Entity has enacted, issued or promulgated any Law that restrains, enjoins or
prohibits the consummation of the Merger
Other
Select Terms
• Outside date to be nine months from date of Merger Agreement
• Fiduciary out subject to termination fee of $16.310mm
• Transaction to be approved by TRIP Special Committee and TRIP Board
• Transaction to be approved by LTRIP Board
• Certificate of Designations for LTRIP Preferred Stock to be amended
• Voting Agreement to be signed by Gregory Maffei (LTRIP’s Chairman, President, and CEO)
• Voting Agreement to be signed by Certares (Series A Preferred stockholder)
2
Source: Company management, Bloomberg, execution version of Merger Agreement furnished to Citi on December 18, 2024.
(1) Based on TRIP common shares at 10-day VWAP of $13.98. |

| 7
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
($ and shares in millions, except per share data) $mm
Implied Value of TRIP Shares Acquired by TRIP $435
Implied Blended TRIP Share Price $16.21
Implied Premium to Current TRIP Common Share Price 20.2%
Implied Premium to Current TRIP 10-Day VWAP 16.0%
(+) Shares Underlying Variable Prepaid Forward (@ Market) $33
Gross Asset Value $468
Implied Recovery
(-) Shares Underlying Variable Prepaid Forward (@ Market) 100% ($33)
(-) Exchangeable Senior Debenture (@ Par) 100 (330)
(-) Series A Preferred Stock Holders(1) 31 (85)
Total Consideration to LTRIP Common $20
(/) LTRIP Diluted Shares Outstanding(2) 77.9
Consideration Per LTRIP Share $0.26
Implied Premium / (Discount) to LTRIP Series A Common (29.3%)
Variable
Prepaid
Forward
• LTRIP expects to deliver approximately
2.422mm TRIP common shares to fully
settle
Exchangeable
Senior
Debentures
• To be assumed and repaid by TRIP for
$330mm in cash
• Potential for new Parent Loan Facility
from TRIP to address March 2025
maturity, depending on transaction
closing date
Series A
Preferred Stock
• All shares of Series A Preferred Stock
will be exchanged in the aggregate into
approximately $42.5mm in cash and
3.038mm TRIP common shares
• To receive total consideration in the
aggregate of approximately $85mm,
based on a TRIP common share 10-day
VWAP of $13.98
LTRIP Common
Equity
• Each LTRIP Series A and Series B share
to receive $0.2567 in cash
• To receive consideration in the
aggregate of approximately $20mm in
cash
Transaction Overview: Key Metrics
Transaction Framework Offer Mechanics
Source: Company management, Bloomberg, FactSet.
Note: Market data as of 12/17/2024.
(1) Recovery based on March 31, 2025E liquidation value of $276mm, per LTRIP management. Assumes TRIP common shares at 10-day VWAP of $13.98.
(2) Based on LTRIP’s fully diluted shares of 77.9mm at Proposal, inclusive of the dilutive impact of Options. See appendix for detail.
(3) Based on current observed share prices for Series A and Series B shares. Amount would be ($8mm) if observed Series A share price was applied to the Series B shares.
3
~($191mm) lower vs.
liquidation value
~($25mm) lower vs.
market value(2)(3) |

| 2. Market & Financial Background |

| 9
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
Project Telluride Process Summary Through May 8, 2024
4
19
11
4
8
1
6
--
Total
Parties
Passed
Pre NDA
Parties With
Executed NDAs
Passed
Post NDA
Received
Mgmt Pres /
Did Not Submit Bid
Submitted
Proposal and
Later Passed
Remaining
Actionable
Proposals
• On January 12, 2024, members of LTRIP received a proposal from a financial sponsor (“Party A”) regarding a potential acquisition of TRIP and LTRIP
• On February 9, 2024, LTRIP filed an amended 13D indicating that LTRIP’s board of directors authorized LTRIP to engage in discussions with
respect to a potential all cash transaction for all of the outstanding stock of TRIP and LTRIP
• Subsequently, TRIP engaged with Centerview Partners to initiate formal outreach to 19 parties (5 strategics and 14 financial sponsors) and explore
a potential transaction
• Of the 19 parties contacted, four submitted non-binding proposals to acquire TRIP and LTRIP, and all four were invited to conduct due diligence
• In late March 2024, three of the four parties withdrew their proposals and dropped from the process
• The fourth party, Party A, indicated they were only interested in acquiring certain businesses of TRIP; TRIP determined that Party A’s proposal was
not actionable and terminated all conversations with counterparties
• On May 8, 2024, LTRIP filed a further amended 13D indicating that discussions with third parties pursuant to a potential transaction had ceased
Includes 4
strategic parties
Includes 1
strategic party |

| 10
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
LTRIP Assets and Liabilities
Assets
Financial
Liabilities
5
• In Q1 2024, LTRIP reported “substantial doubt about the Company’s ability to continue as a going concern within one year, as a
result of the required redemption for cash on March 27, 2025 of the 8% Series A Cumulative Redeemable Preferred Stock, par
value $0.01 per share…and the right of the holders of the 0.50% Exchangeable Senior Debentures due 2051 (the “Debentures”) to
require [LTRIP] to purchase [the] Debentures on March 27, 2025”
• Per LTRIP management, LTRIP currently has no source of cash (absent selling TRIP shares) and no access to free cash flow due to
lack of operating assets:
‒ Historically, LTRIP has spent ~$3mm of cash per quarter on expenses including overhead and interest on financial liabilities
‒ Historically, the only source of free cash flow for LTRIP has been special dividends from TRIP (last declared on November 1, 2019)
• LTRIP Exchangeable Senior Debentures trade at 95.310 as of December 17, 2024
(1)
Source: Company management, FactSet.
Note: Market data as of 12/17/2024.
(1) Based on 9/30/2024 balance sheet. Series A Preferred based on 12/17/2024 projected value including daily accrued paid-in-kind (“PIK”) dividends at 8.0% annual rate.
($ in millions) Maturity Rate
Latest
Reported
3/31/2025
Estimated
Cash $15 --
Value of TRIP Shares @ Market (Incl. Shares Underlying Variable Prepaid Forward) 395 395
Total Assets $410 $395
Exchangeable Senior Debenture Mar-25 0.50% $330 $330
Variable Prepaid Forward (Settled in Shares) Nov-25 33 33
Series A Preferred Stock Mar-25 8.00% 270 276
Total Financial Liabilities $632 $638
Net Asset Value ($223) ($244) |

| 11
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
LTRIP Equity Capitalization Overview
6
Overview
LTRIP Series A Shareholders with >1% Ownership (Per Public Reporting)
Source: Company management, FactSet.
Note: Market data as of 12/17/2024.
Economic Voting
(Shares in millions) Shares %
Votes
per Share %
Crimson Asset Management Active 15.8 21.6% 1 13.0%
Triad Investment Management Active 4.4 6.0 1 3.6
Wittenberg Investment Management Active 3.9 5.4 1 3.2
Cove Street Capital Active 3.5 4.8 1 2.9
Total 27.6 37.8% 22.8%
Economic Observed Market Value Voting
(Shares in millions) Shares % Per Share $mm %
Votes
per Share %
Series A 73.1 93.8% $0.36 $26.5 58.6% 1 60.3%
Series B: Greg Maffei 4.7 6.0 3.90 18.2 40.2 10 38.5
Series B: Other Holders 0.1 0.2 3.90 0.6 1.2 10 1.2
Total LTRIP 77.9 100% $0.58 $45.3 100% 100% |

| 12
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
--
$2.00
$4.00
$6.00
$8.00
$10.00
$12.00
$14.00
$16.00
$18.00
$20.00
Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Jul-21 Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
--
$10.00
$20.00
$30.00
$40.00
$50.00
$60.00
$70.00
$80.00
Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Jul-21 Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
LTRIP Historical Share Prices
% Change as of 12/17/2024 LTRIP Series A LTRIP Series B LTRIP Blended
L1M (11/17/2024) (9%) (15%) (8%)
L3M (9/17/2024) (18%) (22%) (16%)
L6M (6/17/2024) (26%) (27%) (23%)
Since 13D/A Follow-On (5/8/2024) (42%) (32%) (35%)
$0.36 Series A
Feb. 12, 2024
LTRIP files initial 13D/A
indicating potential transaction
May 8, 2024
LTRIP files follow-on 13D/A
indicating discussions ceased
$3.90 Series B
$0.58 Blended(1)
(1)
7
LTRIP Series A & Blended(1) Share Price Performance
(1/1/2019 – Present)
LTRIP Series B Share Price Performance
(1/1/2019 – Present)
Series A
Blended(1)
Series B
Series A L6M Avg. Daily Trading Volume (000s)
477.2 399.4 482.7 1,875.1 1,163.1 1,182.0 787.5 741.7 819.2 303.6 455.7 473.5 125.7
Current
Series B L6M Avg. Daily Trading Volume (000s)
0.1 0.1 0.2 22.9 4.0 13.5 1.0 1.4 28.2 2.1 1.7 0.4 0.2
Current
Transaction Consideration per Share: $0.26
Source: FactSet, company filings.
Note: Market data as of 12/17/2024.
(1) Based on basic shares outstanding. |

| 13
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
TRIP Common L6M Avg. Daily Trading Volume (000s)
TRIP Price and Multiple Over Time
Share Price Performance (TRIP Common)
(1/1/2019 – Present)
--
$10.00
$20.00
$30.00
$40.00
$50.00
$60.00
$70.00
Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Jul-21 Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
Enterprise Value(1) / NTM Pre-SBC Adjusted EBITDA
(1/1/2019 – Present)
--
10.0x
20.0x
30.0x
40.0x
50.0x
60.0x
Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Jul-21 Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
6.1x
$13.49
8
Feb. 12, 2024
LTRIP files initial
13D/A indicating
potential transaction
May 8, 2024
LTRIP files follow-on
13D/A indicating
discussions ceased
TRIP
Common
Share Price
NTM Multiple
52-Week High $28.56 10.6x
52-Week High
(Ex. 13-D/A Period) 22.55 8.9
52-Week Low 13.23 6.0
(2)
Source: FactSet, company filings.
Note: Market data as of 12/17/2024.
(1) TRIP Class B shares valued at TRIP Common share price. TRIP enterprise value based on cash net of deferred merchant payables.
(2) Time period from 12/15/2023 – 12/17/2024, excluding 2/12/2024 – 5/8/2024.
(1)
Current
2,089 1,931 2,284 3,733 2,434 3,476 2,385 2,419 2,075 2,546 2,668 2,585 1,937
Current |

| 14
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
(100%)
(80%)
(60%)
(40%)
(20%)
--
20%
Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Jul-21 Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
LTRIP vs. TRIP Common Share Price Performance
Feb. 12, 2024
LTRIP files initial
13D/A indicating
potential transaction
(75%) TRIP Common
May 8, 2024
LTRIP files follow-on
13D/A indicating
discussions ceased
(98%) LTRIP Series A
9
LTRIP Series A & TRIP Common Share Price Performance
(1/1/2019 – Present)
TRIP Common
LTRIP Series A
Source: FactSet, company filings.
Note: Market data as of 12/17/2024.
% Change as of 12/17/2024 LTRIP Series A TRIP Common
L1M (11/17/2024) (9%) (3%)
L3M (9/17/2024) (18%) (3%)
L6M (6/17/2024) (26%) (25%)
Since 13D/A Follow-On (5/8/2024) (42%) (26%) |

| 15
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
$1.77 ($1.24) ($0.30) $0.75 $1.29 $1.21 $1.33 $1.54
$1,560
$604 $902 $1,492 $1,788 $1,825 $1,946 $2,094
2019A 2020A 2021A 2022A 2023A 2024E 2025E 2026E
28.1% (8.4%) 11.1% 19.8% 18.7% 17.6% 17.6% 18.4%
$438
($51)
$100 $295 $334 $322 $342 $386
2019A 2020A 2021A 2022A 2023A 2024E 2025E 2026E
$0.89
($2.14)
($1.08)
$0.14 $0.08 $0.05 $0.59 $0.57
2019A 2020A 2021A 2022A 2023A 2024E 2025E 2026E
TRIP Historical Results and Consensus Projections
10
Non-GAAP Diluted EPS
Pre-SBC Adjusted EBITDA
($ in mm)
GAAP Diluted EPS
7%
10%
238%
% Margin(1)
’19 – ’23 ’24 – ’26
YoY Growth
3%
(7%)
(45%)
Revenue CAGR
($ in mm)
(3.4%) (61.3%) 49.3% 65.4% 19.8% 2.1% 6.6% 7.6%
Source: FactSet, company filings.
Note: Market data as of 12/17/2024.
(1) Pre-SBC Adjusted EBITDA as percent of revenue.
(2) Defined as the difference between TRIP reported Pre-SBC Adj. EBITDA and LTRIP reported Pre-SBC Adj. OIBDA.
Consensus Projections
$8 $10 $10 $8 $10
LTRIP Corporate Expenses(2) ($ in mm) |

| 16
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
$10.00
$20.00
$30.00
$40.00
Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
$0
$200
$400
$600
$800
TRIP Consensus Perspectives Over Time
Q4’21 Q2 ‘22 Q4 ‘22 Q2 ‘23 Q4 ‘23 Q2 ‘24
TRIP Broker Price Target Over Time
(Jan 1, 2022 – Today)
Pre-SBC Adjusted EBITDA Broker Estimates Over Time
($ in mm)
2024E
2023E
2022E
$322
$334
$295
$13.49
$17.00
TRIP Share Price
Median Undiscounted
Price Target(1)
11
TRIP
Earnings
6-Nov-24 $25.00
6-Nov-24 $20.00
6-Nov-24 $20.00
6-Nov-24 $20.00
7-Nov-24 $19.50
7-Nov-24 $17.00
6-Nov-24 $17.00
7-Nov-24 $17.00
7-Nov-24 $17.00
15-Nov-24 $16.00
7-Nov-24 $14.00
7-Nov-24 $13.00
6-Nov-24 $12.00
7-Nov-24 $11.00
Median $17.00
Mean $17.04
Undiscounted
Price Target Report Date
Select Wall Street Broker Undiscounted TRIP Price Targets(2)
Current
Current
Source: FactSet, Wall Street broker research, company filings.
Note: Market data as of 12/17/2024.
(1) FactSet consensus broker median.
(2) Excludes 11/7/2024 Goldman Sachs report due to inclusion of a potential acquisition premium in its price target methodology. |

| 3. Financial Analysis |

| 18
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
($300)
($200)
($100)
--
$100
$200
$300
$400
$500
Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Jul-21 Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
($400)
($200)
--
$200
$400
$600
$800
$1,000
$1,200
$1,400
$1,600
Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Jul-21 Jan-22 Jul-22 Jan-23 Jul-23 Jan-24 Jul-24
LTRIP Has Traded at a Premium to NAV Since 2022
LTRIP $ NAV Over Time
($ in mm, except per share)
LTRIP Market Value $ Excess Over NAV
($ in mm)
LTRIP NAV
LTRIP Observed Market Value(1)
($223)
$45
$268
Feb. 12, 2024
LTRIP files initial
13D/A indicating
potential transaction
May 8, 2024
LTRIP files follow-on
13D/A indicating
discussions ceased
12
Offer contemplates
$20mm / $0.26 per
share consideration paid
to LTRIP common equity
holders
($2.86)
$0.58
$3.44
$ in mm
$ per
Share
$ in mm
$ per
Share
$268mm / $251mm excess
over NAV vs. $270mm
accreted value of Series A
Preferred Stock
Source: FactSet, company filings.
Note: Market data as of 12/17/2024. TRIP Class B shares valued at TRIP Common share price. NAV based on market view – refer to page 16 for methodology.
(1) Based on trading prices. Includes impact of LTRIP Series A and Series B options using Treasury Stock Method. LTRIP RSUs valued at blended Series A / Series B price.
(2) Based on LTRIP Series B at LTRIP Series A share price. Includes impact of LTRIP Series A and Series B options using Treasury Stock Method. LTRIP RSUs valued at Series A price.
LTRIP Market Value with LTRIP Series B @ LTRIP Series A Price(2)
$28 $0.36
$251 $3.22
Based on LTRIP Observed Market Value(1)
Based on LTRIP Market Value with LTRIP Series B @ LTRIP Series A Price(2) |

| 19
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
TRIP TRIP TRIP
($ in millions, except per share data) @ Market @ Premium @ Proposal
Value Per TRIP Share Acquired by TRIP $13.49 $16.21 $16.21
(x) TRIP Shares Owned by LTRIP (Excl. Variable Prepaid Forward) 26.8 26.8 26.8
Implied Value of TRIP Shares Acquired by TRIP $362 $435 $435
Implied Premium vs. TRIP Common Share Price -- 20.2% 20.2%
(+) Shares Underlying Variable Prepaid Forward (@ Market) $33 $33 $33
Gross Asset Value $395 $468 $468
(-) Shares Underlying Variable Prepaid Forward (@ Market) ($33) ($33) ($33)
(-) Exchangeable Senior Debenture (330) (330) (330)
(-) Series A Preferred Stock (276) (276) (85)
(+) Cash -- -- --
Implied LTRIP NAV ($244) ($171) $20
(/) LTRIP Diluted Shares Outstanding 77.9 77.9 77.9
Implied LTRIP NAV / Share ($3.13) ($2.19) $0.26
Memo:
Current LTRIP A Share Price $0.36
Current LTRIP B Share Price 3.90
Current LTRIP Blended Share Price 0.58
Net Asset Value at Various Potential Scenarios
13
Source: Company management, FactSet.
Note: Market data as of 12/17/2024. Based on LTRIP’s fully diluted shares of 77.9mm at Proposal, inclusive of the dilutive impact of Options. See appendix for detail.
(1) Reflects Series A Preferred Stock at par as of March 31, 2025E, with the exception of the TRIP @ Proposal column.
(2) Per Company management, reflects LTRIP estimated cash balance as of March 31, 2025E.
(1)
(2)
~$191mm
Reduction |

| 20
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
TRIP @ Low TRIP @ Median TRIP @ High
Undiscounted TRIP @ Undiscounted TRIP @ Equity Undiscounted TRIP @
($ in millions, except per share data) Price Target Market Price Target Breakeven Price Target Proposal
Value Per TRIP Share Acquired by TRIP $11.00 $13.49 $17.00 $23.71 $25.00 $16.21
(x) TRIP Shares Owned by LTRIP (Excl. Variable Prepaid Forward) 26.8 26.8 26.8 26.8 26.8 26.8
Implied Value of TRIP Shares Acquired by TRIP $295 $362 $456 $636 $671 $435
Implied Premium vs. TRIP Common Share Price (18.5%) -- 26.0% 75.7% 85.3% 20.2%
(+) Shares Underlying Variable Prepaid Forward (@ Market) $33 $33 $33 $33 $33 $33
Gross Asset Value $328 $395 $489 $636 $703 $468
(-) Shares Underlying Variable Prepaid Forward (@ Market) ($33) ($33) ($33) ($33) ($33) ($33)
(-) Exchangeable Senior Debenture (330) (330) (330) (330) (330) (330)
(-) Series A Preferred Stock (276) (276) (276) (276) (276) (85)
(+) Cash -- -- -- -- -- --
Implied LTRIP NAV ($311) ($244) ($150) -- $65 $20
(/) LTRIP Diluted Shares Outstanding 77.9 77.9 77.9 77.9 77.9 77.9
Implied LTRIP NAV / Share ($3.99) ($3.13) ($1.92) -- $0.83 $0.26
Memo:
Current LTRIP A Share Price $0.36
Current LTRIP B Share Price 3.90
Current LTRIP Blended Share Price 0.58
Net Asset Value at Various Prices
14
(1)
Source: Company management, FactSet.
Note: Market data as of 12/17/2024. Based on LTRIP’s fully diluted shares of 77.9mm at Proposal, inclusive of the dilutive impact of Options. See appendix for detail.
(1) Reflects Series A Preferred Stock at par as of March 31, 2025E, with the exception of the TRIP @ Proposal column.
(2) Per Company management, reflects LTRIP estimated cash balance as of March 31, 2025E.
(2) |

| 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) |

| Appendix |

| 23
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
($ and shares in mm, except per share) Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Current
TRIP Common Stock Price $19.31 $16.49 $16.58 $21.53 $27.79 $17.81 $14.49 $13.49
TRIP Common Shares Owned 16.4 16.4 16.4 16.4 16.4 16.4 16.4 16.4
TRIP Class B Shares Owned 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8
TRIP Stake Value $565 $482 $485 $630 $813 $521 $424 $395
(-) Exchangeable Senior Notes (330) (330) (330) (330) (330) (330) (330) (330)
(-) Variable Prepaid Forward (47) (40) (40) (52) (67) (43) (35) (33)
(-) Series A Preferred (236) (241) (246) (250) (281) (260) (265) (270)
(+) Cash and Cash Equivalents 31 29 26 23 20 17 15 15
LTRIP Net Asset Value ($17) ($100) ($105) $20 $154 ($95) ($192) ($223)
LTRIP Series A Shares Outstanding (TSM) 72.6 72.8 72.8 72.8 73.1 73.1 73.1 73.1
LTRIP Series B Shares Outstanding (TSM) 3.7 5.0 4.3 4.1 4.4 4.3 4.2 4.8
LTRIP RSUs 2.2 2.2 2.2 2.2 1.2 1.2 1.0 --
LTRIP Net Asset Value per Share ($0.22) ($1.24) ($1.32) $0.26 $1.96 ($1.21) ($2.45) ($2.86)
LTRIP Series A Share Price $0.80 $0.65 $0.49 $0.85 $1.70 $0.47 $0.51 $0.36
LTRIP Blended Share Price $1.90 $2.89 $1.94 $1.26 $2.05 $0.72 $0.72 $0.58
Deconstructing NAV (Market View) Over Time
Commentary
• All data based on publicly
reported financials
• Accounted for at original
principal value
• VPF liability equal to value
of pledged shares at TRIP
Common stock price
• Preferred valued at
mandatory redemption
price, equal to maximum of:
○ Initial liquidation value
($187mm) plus accrued
dividends (8% annual,
accruing daily)
○ Initial liquidation value
multiplied by accretion
factor – 0.8 x (current
stock price(3) – reference
stock price) / reference
stock price
2
3
1
2
3
1
16
(1)
Source: FactSet, company filings.
Note: Market data as of 12/17/2024.
(1) Based on 9/30/2024 balance sheet and share counts including Form 4 disclosures as of 12/17/2024. Series A Preferred based on 12/17/2024 projected value including daily
accrued PIK dividends at 8.0% annual rate.
(2) Including shares underlying Variable Prepaid Forward.
(3) Current stock price used as proxy for 10-day VWAP.
(2) |

| 24
Preliminary | Confidential – Draft for discussion purposes; subject to further review and revision
LTRIP Equity Capitalization Detail
17
Per LTRIP Management
Source: Company management, FactSet.
Note: Market data as of 12/17/2024.
Number of Shares Exercise Net Shares
Date Outstanding (mm) Price ($) @ Proposal ($0.26)
Common Stock - Series A December 16, 2024 73.08 -- 73.08
Common Stock - Series B December 16, 2024 4.82 -- 4.82
Common Stock Outstanding 77.90 -- 77.90
Stock Options - Series A December 16, 2024 0.93 $5.66 --
Stock Options - Series B December 16, 2024 0.60 4.23 --
(+) Impact of Dilutive Securities --
Diluted Shares Outstanding 77.90 |
Exhibit (c)(4)

| – Highly Confidential; For Discussion Purposes Only –
June 17, 2024
Project Telluride
Discussion Materials |

| 1
– Highly Confidential; For Discussion Purposes Only –
Executive Summary
Since the earnings announcement on May 8th, Telluride shares have traded from ~$25.50 pre-earnings to
~$18.12 / share (29%) on updated guidance and news of no imminent acquisition of Telluride
– Luggage Series A and Series B shares have traded from ~$1.52 to ~$0.53 / share (65%) and ~$6.53 to
~$5.25 / share (20%), respectively; total Luggage equity value decreased from $143mm to $64mm
– However, Luggage’s Exchangeable Senior Debentures continue to trade around par
On June 10, 2024, Telluride received an illustrative framework from Luggage outlining a potential scenario
of a take private of Luggage by Telluride
Luggage’s illustrative scenario includes an implied discount to par for the Certares Series A preferred; a key
question remains under what terms Certares would be willing to transact
– In prior communications, Certares did not reflect a willingness to accept a discount to par absent an
asset swap that included and expressed limited appetite for receiving Telluride stock in
excess of $50mm
In assessing Luggage’s framework, key considerations include:
– Does the proposal make financial sense for Telluride Shareholders?
– What are potential motivations of the various Luggage stakeholders?
– What are the potential impacts on Telluride shareholders in the event Luggage were to go bankrupt
and/or restructure?
– What are the financial levers that could allow for an improved proposal?
Source: Company filings, Luggage materials and FactSet as of June 14, 2024. |

| 2
– Highly Confidential; For Discussion Purposes Only –
Luggage Series A Price $0.53
Series A Shares Outstanding 73.9
Luggage Series B Price $5.25
Series B Shares Outstanding 4.6
Luggage Equity Value $64
Plus: Exchangeable Senior Debentures 330
Plus: Variable Prepaid Forward 54
Less: Cash (19)
Plus: Series A Preferred(2) 270
Implied Enterprise Value $699
Memo: Luggage Current Telluride Shares 29.2
Update on Luggage and Implications for Telluride of Bankruptcy
Source: Luggage materials, Company filings and FactSet as of June 14, 2024. Balance sheet per Luggage materials.
Note: Dollars and share counts in millions except per share prices. Luggage share count includes ~1.2mm RSUs of which ~0.4mm RSUs allocated to Series B and the remaining
~0.8mm RSUs allocated to Series A.
(1) Based on Telluride share price of $18.20.
(2) Assumes Certares par value of $270mm as of YE 2024.
(3) Assumes Class B common stock used to satisfy Exchangeable Senior Debentures are retired and converted to common stock following scenario.
(4) Net of illustrative restructuring costs.
Luggage’s Capital Structure (Balance Sheet as of 3/31/2024) Context for Discount
B
C
A
Holders have the right to require Luggage to purchase debentures on March 27, 2025
VPF with respect to 2.4mm shares in Telluride held by Luggage maturing in Nov. 2025
Luggage is required to redeem for cash on the earlier of the first business day after
March 26, 2025 or subject to certain exceptions, Luggage’s change in control
B
C
A
Currently, Luggage has Telluride shares worth
$532mm(1) vs. net liabilities of $635mm
During Q1’24 earnings, Luggage referenced potential
going concern challenges
Absent a Luggage buyout, Certares likely to become
the controller by:
– Scenario 1: Satisfies Exchangeable Senior
Debentures with ~18mm Telluride shares(3) and
VPF with ~2.4mm common stock
• This would result in Certares controlling
~9mm Class B common stock with ~8%
economic and ~42% voting ownership in
Telluride implies recovery value of ~$150mm(4),
reflecting ~55% discount relative to par value(2)
– Scenario 2: Infuses cash to cover shortfall, in
theory, allowing Certares to keep more shares of
Telluride
It is also possible a 3rd party might acquire Luggage
common stock which would result in a new
controller of Telluride; however, this scenario would
need to eventually navigate capital structure issues
with Certares |

| 3
– Highly Confidential; For Discussion Purposes Only –
Overview of Luggage’s Proposed Buyout Scenario
Luggage Provided Scenario Commentary
Assumes Telluride Class B common
stock are converted to common
stock at an illustrative 10% control
premium, collapsing the dual class
share structure
VPF: Luggage delivers 2.422mm of
Telluride common stock to retire
the VPF (subject to legal review)
Exchangeable Senior
Debentures: Assumes paid at par
Luggage Equity: Luggage
illustratively assumed $25mm to
Common to effectuate orderly exit
Series A Preferred:
– Receives $156mm of Telluride
common stock
– Asset swap of at
an assumed $10.5mm of
EBITDA and EBITDA valuation
range of 4x – 6x
Tax Leakage: Excluded in Luggage
Scenario
C
D
B
A
C
D
B
A
Source: Luggage materials and FactSet as of June 14, 2024. Balance sheet per Luggage materials.
Note: Dollars in millions. Assumed 5x EBITDA multiple for which represents the midpoint of Luggage’s 4-6x range. Assumes Telluride retires
~14mm Telluride common stock (net of VPF) and ~12.8mm Telluride Class B common stock and subsequently issues Telluride common stock to Certares
as non- consideration.
(1) Reflects Telluride share price of $18.20 per Luggage materials.
(2) Reflects O/S on a basic shares outstanding basis.
Luggage Scenario
(June 10, 2024)
Telluride Common Stock(1) (16.4mm * $18.20) $299
Telluride Class B Common Stock (10% Premium) (12.8mm * $20.02) $256
Total Consideration (Excluding Contribution) $556
Plus: Value to Series A Preferred $53
Implied Total Consideration (Including Contribution) $608
Less: Variable Prepaid Forward ($44)
Less: Exchangeable Senior Debentures (330)
Residual Consideration $234
Less: Payment to Luggage Equity Holders ($25)
Consideration to Series A Preferred (Including Contribution) $209
% Discount to Par (23%)
Memo: Total Telluride Shares Owned by Luggage 29.2
Implied Underlying Telluride Share Price $20.79
% Premium Paid for Class B Common Stock 33%
Aggregate Premium ($mm) $76
Total Cash Consideration $355
Total Consideration Settled in Common Stock $201
Net Shares Retired (mm) 18.2
PF Certares O/S % (2) 9%
E
E
C + D |

| 4
– Highly Confidential; For Discussion Purposes Only –
Financial Implications of Luggage Scenario to Telluride
Source: Company filings and FactSet as of June 14, 2024. Telluride projections per Telluride management.
Note: Dollars in millions except per share values. Assumes shares issued at current share price of $18.20 per Luggage materials. Assumes refinancing of $330mm exchangeable senior
debentures into Telluride. Assumes transaction close of YE 2024. Transaction reflects ~$25mm of transaction fees and ~$7mm of taxes (21% tax rate) from sale of
assuming $20mm tax basis per company estimate subject to review. Assumes interest rate of S+300 on new debt and ~5% interest on cash. Assumes excess free cash flow used to
paydown new debt and no refinancing of 2025 senior notes per Status Quo case. 2026 figures assume 7% revenue growth and 5% thereafter with flat EBITDA margins
(~39%). Assumes implied value of $53mm. Assumes VPF of $44mm and Luggage equity consideration of $25mm per Luggage scenario.
Telluride Pro Forma P&L (Assumes $156mm of Non- Consideration (100% Stock))
Status Quo Pro Forma ∆
2024 2025 2026 2027 2028 2024 2025 2026 2027 2028 2024 2025 2026 2027 2028
Revenue $1,868 $2,037 $2,230 $2,442 $2,677 $1,830 $1,995 $2,186 $2,396 $2,628 ($38) ($42) ($45) ($47) ($49)
% Growth 4% 9% 10% 10% 10% 4% 9% 10% 10% 10% (16bps) 0bps +5bps +9bps +9bps
EBITDA $345 $411 $491 $561 $644 $330 $395 $473 $543 $625 ($15) ($16) ($18) ($18) ($19)
% Margin 18% 20% 22% 23% 24% 18% 20% 22% 23% 24% (45bps) (40bps) (35bps) (32bps) (29bps)
Net Income $127 $170 $205 $246 $99 $149 $187 $228 ($28) ($22) ($18) ($17)
% Margin 6% 8% 8% 9% 5% 7% 8% 9% (129bps) (84bps) (60bps) (49bps)
Diluted Shares Outstanding 155 155 155 155 136 136 136 136 (18) (18) (18) (18)
EPS $0.82 $1.10 $1.33 $1.59 $0.72 $1.09 $1.37 $1.67 (12%) (1%) +3% +5%
Leverage Metrics
Debt $902 $902 $902 $902 $902 $1,232 $985 $902 $902 $902 +$330 +$83 – – –
Cash 899 1,032 1,280 1,605 1,979 842 700 843 1,150 1,507 (57) (332) (437) (455) (473)
Net Debt $3 ($130) ($378) ($703) ($1,077) $390 $285 $59 ($248) ($605) +$387 +$415 +$437 +$455 +$473
Memo: Gross Leverage 2.6x 2.2x 1.8x 1.6x 1.4x 3.7x 2.5x 1.9x 1.7x 1.4x +1.1x +0.3x +0.1x +0.1x +0.0x
Memo: Net Leverage 0.0x (0.3x) (0.8x) (1.3x) (1.7x) 1.2x 0.7x 0.1x (0.5x) (1.0x) +1.2x +1.0x +0.9x +0.8x +0.7x |

| 5
– Highly Confidential; For Discussion Purposes Only –
Illustrative Certares Recovery in a Restructuring Scenario
Illustrative
Telluride
Share Price
of $18
Source: Per Company filings, Luggage materials and FactSet as of June 14, 2024.
Note: Dollars in millions. Balance sheet figures from Luggage materials. Total Proceeds reflects Telluride share price multiplied by ~26.8mm Telluride shares (net of
2.422mm shares to settle VPF) owned by Luggage per public filings. Analysis excludes impact of tax leakage; proceeds to preferred holder would be lower if tax
leakage were taken into account in the case of a transaction.
(1) Assumes Certares par value of $270mm as of YE 2024.
Illustrative
Telluride
Share Price
of $20
Illustrative
Telluride
Share Price
of $22
$483
$143
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$536
$196
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$590
$250
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
Premium / Discount
to par: (47%)
Premium / Discount
to par: (27%)
Premium / Discount
to par: (7%)
Certares par value
of $270mm(1)
Median
Analyst
Price Target |

| 6
– Highly Confidential; For Discussion Purposes Only –
Potential Certares Considerations and Perspectives
Source: Per Company filings, Luggage materials, Wall Street research and FactSet as of June 14, 2024.
(1) Assumes Certares par value of $270mm as of YE 2024.
View of Telluride’s share price trajectory
– At Telluride’s current share price of $18.20, recovery is ~$150mm (~55% of $270mm(1) par value)
– Median analyst price target of ~$20 implies near-term potential upside of ~10%
– At a ~$22.75 Telluride share price, Certares is covered at par
Willingness to engage in a restructuring vs. negotiating a transaction
– Distraction for Luggage and overhang for Telluride
– Restructuring costs erode potential recovery
– Perceived value of acquiring controlling position in Telluride
– In a Luggage restructuring scenario, Certares could retain up to ~9mm of residual Telluride Class B
common stock (could retain more shares if willing to infuse more capital)
Potential for asset swap for
– Certares had previously expressed interest in acquisition of in 2021
– Certares had previously communicated limited appetite for receiving Telluride stock in excess of $50mm
– In recent discussions, there continues to be a desire for an acquisition of and Certares has
expressed a potential willingness to accept a discount to par alongside an asset swap |

| 7
– Highly Confidential; For Discussion Purposes Only –
Key Areas of Potential Value
Source: Luggage materials.
Note: Dollars in millions.
Luggage Scenario
Assumptions
Potential Value
Opportunity Considerations
EBITDA
EBITDA
Multiple
Recovery for
Certares
Tax
Leakage(1)
Stock / Cash
Consideration
to Certares
$11mm
4.0x – 6.0x
$209mm
Excluded in Luggage
Scenario
$156mm
$15mm
8.0x – 10.0x
--
Tax Receivable Agreement
In a restructuring, recovery dependent on
Telluride’s share price
Current Telluride share price implies ~$150mm
Potential to bridge gap based on information
sharing and discussions with Management
Current Telluride NTM EBITDA multiple ~7.9x
Certares previously indicated a willingness to
evaluate at a premium to Telluride multiple
A TRA could offset a portion of the taxable gain
triggered by an asset swap
Certares previously indicated limited willingness
for receiving Telluride stock in excess of $50mm
-- |

| 8
– Highly Confidential; For Discussion Purposes Only –
Luggage Assumptions Illustrative Negotiating Multiples
Illustrative EBITDA Multiple 4.0x 5.0x 6.0x 7.9x 9.0x 10.0x
NTM EBITDA(1) $15 $15 $15 $15 $15 $15
Implied Value $59 $74 $88 $116 $132 $147
Premium / (Discount) to Capitalized Value (49%) (37%) (24%) --% 14% 27%
Gross Proceeds $59 $74 $88 $116 $132 $147
(Less): Taxis Basis ($20) ($20) ($20) ($20) ($20) ($20)
Gain on Asset Swap $39 $54 $68 $96 $112 $127
(Less): Taxes (8) (11) (14) (20) (24) (27)
Net Proceeds $51 $62 $74 $96 $109 $120
Plus: NPV of TRA $4 $6 $7 $10 $12 $14
Tax-Effected Net Proceeds to Telluride(2) $55 $68 $81 $106 $121 $134
∆ to Capitalized Value (Tax-Effected) ($61) ($48) ($35) ($10) $5 $18
Memo: Implied NTM Revenue Multiple(3) 1.5x 1.9x 2.2x 2.9x 3.3x 3.7x
Analysis at Various Prices
Key Considerations & Assumptions
Source: Factset, Luggage materials and Company filings. Telluride projections per Telluride management.
Note: Summary of TRA mechanics in the appendix. NTM EBITDA per Telluride management.
(1) Reflects illustrative ~37% standalone EBITDA margin for per Telluride Management guidance.
(2) Assumes illustrative 21% tax rate and $20mm basis. Includes illustrative TRA to offset the tax burden.
(3) Reflects NTM revenue figure of ~$40mm.
Current Telluride
Multiple
Discount captured by Telluride is value of negotiated multiple in excess of capitalized multiple of
Telluride does not disclose standalone metrics
– Given lack of disclosure, is illustratively capitalized at Telluride’s current NTM EBITDA multiple
Assumed preliminary tax basis of $20mm per Telluride management (subject to review)
– Includes illustrative Tax Receivable Agreement (“TRA”) to partially offset the taxable gain
Luggage assumed
EBITDA of ~$11mm |

| 9
– Highly Confidential; For Discussion Purposes Only –
Value ($mm)
Series A Preferred at Par(1) $270
Less: Telluride Stock Consideration (75)
Pre- Value $195
Less: Capitalized Value ($116)
Less: Taxes (20)
Plus: NPV TRA(2) 10
Illustrative Discount Capture $69
Illustrative Strawman Proposal
Luggage Equity Holders
– Luggage Series A to receive $0.15 / share and Series
B to receive $0.01, reflecting $11mm total
consideration (vs. $25mm in Luggage scenario)
Certares
– Initial proposal based on recovery value, reducing
friction of a restructuring and limiting potential tax
and other value leakage from monetization
– Potential negotiated position could be an asset
swap of and ~$75mm of Telluride
common stock
– Based on implied capitalized valued
($116mm), discount for Telluride effected through
premium realized by to Certares
Illustrative negotiated positions
Note: For discussion purposes only
Source: Luggage materials, Company management, and FactSet as of June 14, 2024. Balance sheet per Luggage materials.
Note: Dollars in millions. Assumes cost basis for of $20mm per Company Management and illustrative 21% tax rate on asset swap .
(1) Assumes Certares par value of $270mm as of YE 2024.
(2) Reflects tax leakage offset by TRA. NPV of TRA assumes 15-year discount period and illustrative ~7% cost of debt.
Consideration and Potential Proposal Illustrative Telluride Discount |

| 10
– Highly Confidential; For Discussion Purposes Only –
Overview of Potential Luggage Buyout Scenarios
Comparison of Buyout Scenarios
Source: Luggage materials, Company management and FactSet as of June 14, 2024. Balance sheet per Luggage materials.
Note: Dollars in millions. Scenario A reflects illustrative EBITDA of ~$11mm per Luggage scenario and Scenario B reflects EBITDA of ~$15mm per Telluride management. Tax friction for asset
swap under further review. Assumes Certares par value of $270mm as of YE 2024. Assumes Telluride retires ~14mm Telluride common stock (net of VPF) and ~12.8mm Telluride Class B common stock and
subsequently issues Telluride common stock to Certares as non- consideration.
(1) Reflects Telluride share price of $18.20 per Luggage materials.
(2) Reflects preliminary tax basis of $20mm per Telluride management subject to review; assumes 25% tax rate. Includes impact of TRA for Illustrative Strawman.
(3) VPF values different across Illustrative Strawman and par scenario due to difference in timing.
(4) Reflects premium vs Telluride share price of $18.20.
(5) Reflects Telluride common stock issued to Certares to satisfy non consideration.
(6) Reflects O/S on a basic shares outstanding basis.
Luggage Scenario
(June 10, 2024) Illustrative Strawman
Telluride Common Stock(1) $299
Telluride Class B Common Stock(1) (10% Premium) $256
Total Consideration excluding $556 $460
Plus: Implied Contribution $53 $116
Plus: Tax Leakage(2) – $10
Implied Total Consideration including $608 $586
Less: Variable Prepaid Forward(3) ($44) ($44)
Less: Exchangeable Senior Notes (330) (330)
Less: Payment to Luggage Equity (25) (11)
Less: Tax Leakage(2) – (10)
Total Consideration to Series A Preferred $209 $191
% Illustrative Discount to Par (to Certares) (23%) (29%)
Implied Underlying Telluride Share Price $20.79 $20.04
% Premium Paid for Class B Common Stock (4) 33% 23%
Aggregate Premium ($mm) $76 $54
Premium as % of Telluride Market Cap 2.7% 1.9%
Total Cash Consideration $355 $341
Total Share Consideration $201 $119
Share Consideration to Certares $156 $75
Net Shares Retired (mm) 18 23
New Shares Issued as % of Telluride Current BSO (5) 6% 3%
PF Certares O/S % (6) 9% 5% |

| 11
– Highly Confidential; For Discussion Purposes Only –
Financial Implications of Illustrative Strawman to Telluride
Source: Company filings and FactSet as of June 14, 2024. Telluride projections per Telluride management.
Note: Dollars in millions except per share values. Assumes shares issued at current share price of $18.20 per Luggage materials. Assumes refinancing of $330mm exchangeable senior
debentures into Telluride. Assumes transaction close of YE 2024. Transaction reflects ~$25mm of transaction fees and ~$10mm of taxes (21% tax rate) from sale of
assuming $20mm tax basis per company estimate subject to review and includes impact of illustrative TRA. Assumes interest rate of S+300 on new debt and ~5% interest on cash.
Assumes excess free cash flow used to paydown new debt and no refinancing of 2025 senior notes per Status Quo case. 2026 figures assume 7% revenue growth and 5%
thereafter with flat EBITDA margins (~39%). Assumes implied value of $177mm. Assumes VPF of $44mm per Luggage scenario and Luggage equity consideration of $11mm.
Telluride Pro Forma P&L (Assumes $75mm of Non- Consideration (100% Stock))
Status Quo Pro Forma ∆
2024 2025 2026 2027 2028 2024 2025 2026 2027 2028 2024 2025 2026 2027 2028
Revenue $1,868 $2,037 $2,230 $2,442 $2,677 $1,830 $1,995 $2,186 $2,396 $2,628 ($38) ($42) ($45) ($47) ($49)
% Growth 4% 9% 10% 10% 10% 4% 9% 10% 10% 10% (16bps) 0bps +5bps +9bps +9bps
EBITDA $345 $411 $491 $561 $644 $330 $395 $473 $543 $625 ($15) ($16) ($18) ($18) ($19)
% Margin 18% 20% 22% 23% 24% 18% 20% 22% 23% 24% (45bps) (40bps) (35bps) (32bps) (29bps)
Net Income $127 $170 $205 $246 $99 $149 $187 $228 ($28) ($21) ($18) ($17)
% Margin 6% 8% 8% 9% 5% 7% 8% 9% (128bps) (82bps) (59bps) (48bps)
Diluted Shares Outstanding 155 155 155 155 132 132 132 132 (23) (23) (23) (23)
EPS $0.82 $1.10 $1.33 $1.59 $0.75 $1.13 $1.42 $1.73 (9%) +3% +7% +9%
Leverage Metrics
Debt $902 $902 $902 $902 $902 $1,232 $974 $902 $902 $902 +$330 +$72 – – –
Cash 899 1,032 1,280 1,605 1,979 853 700 855 1,162 1,519 (46) (332) (425) (444) (461)
Net Debt $3 ($130) ($378) ($703) ($1,077) $379 $274 $47 ($260) ($617) +$376 +$404 +$425 +$444 +$461
Memo: Gross Leverage 2.6x 2.2x 1.8x 1.6x 1.4x 3.7x 2.5x 1.9x 1.7x 1.4x +1.1x +0.3x +0.1x +0.1x +0.0x
Memo: Net Leverage 0.0x (0.3x) (0.8x) (1.3x) (1.7x) 1.2x 0.7x 0.1x (0.5x) (1.0x) +1.1x +1.0x +0.9x +0.8x +0.7x |

| 12
– Highly Confidential; For Discussion Purposes Only –
Illustrative Future Share Price
Luggage Scenario Illustrative Strawman
$18
$21
$26
$31
$37
$20
$25
$31
$38
Current 2024 2025 2026 2027
Assumed Multiples
Status Quo: 7.9x(1) EV / NTM EBITDA
Pro Forma (w/o re-rating): 7.9x(1) EV / NTM EBITDA
+1x EBITDA
is +$4.58 /
share
Premium / (Discount) to SQ
w/o re-rating (5%) (2%) (0%)
Source: Luggage materials and FactSet as of June 14, 2024. Balance sheet and Telluride projections per Telluride management.
Note: Cash reflects cash and cash equivalents less deferred merchants payable.
(1) Reflects current Telluride multiple.
w/ 1.0x re-rating +9% +11% +12%
$18
$21
$26
$31
$37
$21
$26
$32
$39
Current 2024 2025 2026 2027
Assumed Multiples
Status Quo: 7.9x(1) EV / NTM EBITDA
Pro Forma (w/o re-rating): 7.9x(1) EV / NTM EBITDA
+1x EBITDA
is +$4.73 /
share
Premium / (Discount) to SQ
w/o re-rating (1%) +1% +3%
w/ 1.0x re-rating +13% +15% +17%
+1%
+14%
+5%
+18% |

| 13
– Highly Confidential; For Discussion Purposes Only –
Considerations of a Potential Share Reclassification
Source: Company filings, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Excludes National Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National Research high vote
shares were entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant premium to low vote shares (including at
a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As %
Company Ann. Date ($bn) Of Mkt. Cap (1) % Premium (2)
MSC Industrial Jun-23 $5.4 3.5% 23%
Constellation Brands Apr-22 43.8 3.4% 28%
VMware Oct-21 67.8 0.0% 0%
Victory Capital Sep-21 2.3 0.0% 0%
Snowflake Mar-21 76.6 0.0% 0%
Forest City Dec-16 4.8 2.2% 31%
Stewart Info Jan-16 0.8 1.6% 35%
Hubbell Aug-15 5.8 3.4% 28%
Median $5.6 1.9% 25%
Mean 25.9 1.8% 18%
Luggage Provided Scenario $2.8 2.7% 33%
Illustrative Strawman $2.8 1.9% 23%
For Reference: Prior WholeCo Scenario $2.8 4.7% 56% |

| 14
– Highly Confidential; For Discussion Purposes Only –
Potential Path Forward
To the extent that the Special Committee is interested in further exploring a potential buyout of Luggage,
key next steps include:
– Performing further due diligence around the optimal transaction structure and sources of funding
– Understanding the transactions parameters that are actionable for Certares, including what discount and
form of consideration are acceptable (relative to prior stated positions)
– Refining view on potential value of a asset swap to Telluride and understanding of tax
consequences of a potential transaction
– Developing of an engagement strategy and proposal to Luggage |

| Appendix |

| 16
– Highly Confidential; For Discussion Purposes Only –
$0
$2
$4
$6
$8
$10
Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24
$15
$18
$21
$24
$27
$30
Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24
Recent Telluride and Luggage Share Price Performance
Telluride YTD Stock Performance
Source: Company filings and FactSet as of June 14, 2024.
Note: Percentages in annotations reflect one-day impact to Telluride’s prior 1-day closing price.
On May 8th, Telluride and
Luggage released Q1’2024
earnings; Telluride Management
provided CY’2024E guidance
(below Street expectations)
Price performance since Q1’24
earnings announcement:
– Telluride: (29%)
– Luggage Series A: (65%)
– Luggage Series B: (20%)
Luggage’s exchangeable senior
debentures continue to trade
around par despite Telluride’s
and Luggage’s stock performance
Commentary
Luggage Series A and Series B YTD Stock Performance
Luggage Series A Luggage Series B
Feb 12, 2024
Luggage filed updated 13D
announcing formation of
Special Committee: +14%
Feb 14, 2024
Announced Q4’23 earnings: +9%
May 8, 2024
Telluride announced Q1’24 earnings.
Luggage filed updated 13D outlining
pause in third party transaction
discussions: (29%)
1 2 3
1
2 3
1
2
3
$18.12
(16%)
$5.25
(44%)
$0.53
(38%)
Current Market Cap
Luggage Series A $39.2mm
Luggage Series B $24.4mm
Total $63.5mm
Current Market Cap
$2.8bn |

| 17
– Highly Confidential; For Discussion Purposes Only –
Proposed Luggage Economic Waterfall
Source: Luggage materials.
Note: Shares in millions. Certares likely to seek a higher premium in light of accreted value of the preferred.
From Luggage’s Materials
Provided June 10, 2024 |

| 18
– Highly Confidential; For Discussion Purposes Only –
Illustrative Transaction Math (Certares Residual Value in Shares)
Source: Luggage materials.
Note: Dollars in millions. Certares likely to seek a higher premium in light of accreted value of the preferred.
From Luggage’s Materials
Provided June 10, 2024 |

| 19
– Highly Confidential; For Discussion Purposes Only –
TRA Overview and Considerations
Source: Luggage Materials, Company materials, public filings and Factset as of June 14, 2024. Telluride projections per Telluride management.
Note: Dollars in millions. EBITDA burdened for standalone costs.
(1) Assumes cost of debt for Telluride of ~7.2%.
For a transaction where Telluride effects an asset swap of
with Certares:
– The sale triggers a taxable gain generated at Telluride
– Tax liability for the gain is borne by Telluride; Certares
receives stepped-up basis for tax purposes
Telluride enters into a TRA with , as the
incremental amortization expense from the stepped-up
basis reduces tax burden
– Payments are made to Telluride in an amount equal to
the reduction in cash taxes due to the step-up
– TRA compensates Telluride for the step-up in tax basis
and reduces the net economic cost
Assumption is that the step-up is considered goodwill
(amortized over 15 years)
– Present value of the TRA payments assumes a discount
rate roughly equal to Telluride’s cost of debt(1)
TRA Overview and Mechanics
Illustrative Value (@ ~10x NTM EBITDA) $150
Less: Existing Basis (20)
Illustrative Tax on Gain $130
x Illustrative Tax Rate 21%
Potential Tax Friction $27
Amortization Period (Years) 15
Annual Payment to Telluride $2
Potential Tax Friction $27
Less: Illustrative PV of TRA Payments (14)
Net Economic Tax Cost $14
Net Economic Cost to Telluride
Overview of Illustrative TRA Economics
All valuation figures are highly illustrative and subject to further review
Telluride would have to underwrite the net economic tax cost |

| 20
– Highly Confidential; For Discussion Purposes Only –
Illustrative Public Market References
Source: Company filings and FactSet as of June 14, 2024.
Note: Dollars in billions. Telluride figures based on Wall Street estimates. figures reflect fully-burdened estimates per Telluride Management guidance.
Equity Rev. Growth (%) EBITDA Margin (%) EV / Revenue EV / EBITDA
Company ($bn) EV ($bn) CY'24 CY'25 CY'24 CY'25 CY'24 CY'25 CY'24 CY'25
eBay $26.2 $24.1 2% 3% 31% 32% 2.4x 2.3x 7.5x 7.2x
Expedia 17.6 18.1 7% 8% 21% 22% 1.3x 1.2x 6.3x 5.7x
Yelp 2.8 2.4 7% 8% 22% 23% 1.7x 1.6x 7.5x 6.8x
Telluride 2.8 2.9 4% 8% 18% 20% 1.5x 1.4x 8.5x 7.3x
Cars.com 1.3 1.8 7% 5% 29% 30% 2.4x 2.3x 8.1x 7.5x
Angi 1.1 1.2 (11%) 4% 12% 13% 1.0x 1.0x 8.6x 7.4x
Average 3% 6% 22% 23% 1.7x 1.6x 7.7x 7.0x
Median 6% 6% 22% 22% 1.6x 1.5x 7.8x 7.2x
13% 9% 37% 37% |
Exhibit (c)(5)

| – Highly Confidential; For Discussion Purposes Only –
Project Telluride
Reference Analysis |

| 1
– Highly Confidential; For Discussion Purposes Only –
Luggage & Certares' Proposal
(June 26, 2024)
Total Cash Consideration excluding $505
Plus: Implied Contribution $53
Implied Total Consideration including $558
Less: Exchangeable Senior Notes ($330)
Total Consideration to Series A Preferred $228
% Illustrative Discount to Par (to Certares) (17%)
Total Telluride Shares Owned by Luggage 29.2
Less: Shares Settled for VPF (2.4)
Less: Shares Issued to Luggage Common (1.8)
Total Shares Retired 25.0
Implied Underlying Telluride Share Price $22.29
% Premium Paid for Class B Common Stock (1) 40%
Aggregate Premium ($mm) $95
Premium as % of Telluride Market Cap (2) 3.6%
Memo: Cash Consideration to Certares $175
Overview of Luggage & Certares’ Proposal
Luggage & Certares’ Proposal Commentary
▪ Total Telluride Consideration:
– Telluride cash contribution of
$505mm
– Implied value of ~$53mm for
asset swap, assuming
~$10.5mm LTM EBITDA and
EBITDA multiple of 5x
▪ Exchangeable Senior Debentures:
Assumes paid at par
▪ Series A Preferred:
– $175mm cash consideration
– Implied $53mm asset
swap consideration
▪ VPF: Luggage delivers 2.422mm of
Telluride common stock to retire the
VPF (subject to legal review)
▪ Luggage Equity: Assumes ~1.8mm
Telluride common stock consideration
to Luggage Common
▪ Retirement of Telluride Class B
common stock, collapsing dual class
structure
▪ Tax Leakage: Excluded in Luggage
Scenario
D
C
A
A
Source: Luggage & Certares materials.
Note: Dollars in millions. Assumed 5x EBITDA multiple for per Certares proposal. Assumes Telluride retires ~12.2mm Telluride common stock
(net of VPF and shares to Luggage common) and ~12.8mm Telluride Class B common stock.
(1) Reflects Telluride share price of $18.50 per Luggage & Certares’ proposal.
(2) Reflects market cap of $2.6bn per Luggage & Certares’ proposal.
B
E
F
D
C
B
E
F
Subject to further
analysis: prior to
impact of potential tax
leakage from
and dis-synergies |

| 2
– Highly Confidential; For Discussion Purposes Only –
Considerations of a Potential Share Reclassification
Source: Company filings, Luggage & Certares materials, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Excludes National Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National Research high vote
shares were entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant premium to low vote shares (including at
a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
(3) Reflects market cap of $2.6bn per Luggage & Certares’ proposal.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As %
Company Ann. Date ($bn) Of Mkt. Cap (1) % Premium (2)
MSC Industrial Jun-23 $5.4 3.5% 23%
Constellation Brands Apr-22 43.8 3.4% 28%
VMware Oct-21 67.8 0.0% 0%
Victory Capital Sep-21 2.3 0.0% 0%
Snowflake Mar-21 76.6 0.0% 0%
Forest City Dec-16 4.8 2.2% 31%
Stewart Info Jan-16 0.8 1.6% 35%
Hubbell Aug-15 5.8 3.4% 28%
Median $5.6 1.9% 25%
Mean 25.9 1.8% 18%
Illustrative Proposal $2.6 3.6% 40%
(3) |

| 3
– Highly Confidential; For Discussion Purposes Only –
Illustrative Certares Recovery in a Restructuring Scenario
Illustrative
Telluride
Share Price
of $18
Source: Per Company filings, Luggage & Certares materials.
Note: Dollars in millions. Balance sheet figures from Luggage materials. Total Proceeds reflects Telluride share price multiplied by ~26.8mm Telluride shares (net of
2.422mm shares to settle VPF) owned by Luggage per public filings. Analysis excludes impact of tax leakage; proceeds to preferred holder would be lower if tax
leakage were taken into account in the case of a transaction.
(1) Represents par value at maturity date of March 2025 based on Luggage & Certares’ proposal.
Illustrative
Telluride
Share Price
of $20
Illustrative
Telluride
Share Price
of $22
$483
$143
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$536
$196
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$590
$250
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
Premium / Discount
to par: (48%)
Premium / Discount
to par: (29%)
Premium / Discount
to par: (9%)
Certares par value
of $275mm(1)
Median
Analyst
Price Target |

| 4
– Highly Confidential; For Discussion Purposes Only –
Key Areas of Potential Value
Source: Luggage & Certares materials and FactSet as of July 10, 2024.
Note: Dollars in millions.
(1) Assumes Telluride share price of $18.50; net of illustrative restructuring costs.
(2) Reflects NTM multiple as of July 10, 2024.
EBITDA
EBITDA Multiple
Recovery for
Certares
Tax Leakage
Stock / Cash
Consideration to
Certares
Luggage & Certares’
Proposal Assumptions Considerations / Potential Value Opportunity
$11mm
5.0x
$228mm
Excluded in Proposal
$175mm
▪ In a restructuring, recovery dependent on Telluride’s share price
▪ Telluride share price implies ~$156mm(1)
▪ Current Management forecasted NTM EBITDA of ~$15mm
– Potential to bridge gap based on information sharing and
discussions with Management
▪ Certares previously indicated a willingness to evaluate
at premium to current Telluride multiple
– Current Telluride NTM EBITDA multiple of ~7.6x(2)
▪ A Tax Receivable Agreement (“TRA”) could offset a portion of
the taxable gain triggered by an asset swap of
▪ Certares previously indicated limited willingness for receiving
Telluride stock in excess of $50mm |
Exhibit (c)(6)

| 0
Implied Premium Paid for Class B Common Stock
Class B Premium Calculation Commentary
Implied Total Consideration Including $558
Telluride Shares Retired 25.0
Implied Underlying Telluride Share Price $22.29
Memo: Telluride Common Stock Retired 12.2
Memo: Telluride Class B Common Stock Retired 12.8
Total Telluride Shares Retired 25.0
Common Stock Price(1) $18.50
Common Stock Shares Retired 12.2
Total Telluride Common Stock Consideration $226
Implied Total Consideration including $558
(Less): Common Stock Consideration ($226)
Implied Class B Common Stock Consideration $332
Class B Common Stock Shares Retired 12.8
Implied Class B Common Stock Price $25.90
% Premium Paid for Class B Common Stock vs. Common Stock (1) 40%
Source: Luggage & Certares materials.
Note: Dollars and share counts in millions. Assumed 5x EBITDA multiple for per Certares proposal. Assumes Telluride retires ~12.2mm Telluride
common stock (net of VPF and share consideration to Luggage) and ~12.8mm Telluride Class B common stock.
(1) Reflects Telluride share price of $18.50 per Luggage & Certares’ proposal.
Total Telluride consideration includes:
– Telluride cash contribution of ~$505mm
– Implied value of ~$53mm for asset swap
at implied EBITDA multiple of 5x
12.2mm shares of Telluride Common Stock retired net of
2.4mm shares used to settle Luggage VPF and 1.8mm
shares as consideration to Luggage Common at current
Telluride stock price(1)
12.8mm shares of Telluride Class B common stock owned
by Luggage retired
Implied price paid for Class B common stock of $25.90
per share based on $332mm residual consideration paid
for Class B common stock
~40% premium paid for Class B common stock based on
Telluride Common Stock price of $18.50 per Luggage &
Certares materials
A
B
C
D
A
B
C
D
E
E
Telluride
Shares
Owned by
Luggage
Telluride Common Stock 16.4
Telluride Class B Common Stock 12.8
Total Telluride Shares 29.2
Shares Settled for VPF (2.4)
Shares Issued to Luggage Common (1.8)
Total Telluride Shares Retired 25.0 |
Exhibit (c)(7)

| – Highly Confidential; For Discussion Purposes Only –
Project Telluride
Discussion Materials
July 2024 |

| 1
– Highly Confidential; For Discussion Purposes Only –
Executive Summary
Luggage presented a framework for potentially effecting a transaction whereby Telluride would acquire
Luggage, resulting in Telluride eliminating its dual-class share structure
In assessing Luggage’s framework, one may consider a transaction through several lenses:
– Premium: premium required to eliminate Telluride’s high-vote share class vs. precedent share
reclassification situations (e.g., premium paid for Telluride’s Class B vs. Common shares and the aggregate
$ premium paid as a percent of Telluride’s market cap)
– Price: overall price paid for the acquired Telluride shares vs. the intrinsic value of Telluride shares
– Other Financial Impacts: other qualitative and financial considerations (e.g., equity story complexity,
accretion / dilution, pro forma leverage, etc.)
With this background, today’s materials cover the following topics:
– Luggage’s framework as it relates to a potential transaction
– valuation considerations
– Considerations for Telluride with respect to Luggage’s framework
Should the Committee wish to move forward, the next step would be to align on a strawman for discussion
in response to Luggage’s framework
A
B
C |

| 2
– Highly Confidential; For Discussion Purposes Only –
Summary of Luggage Scenarios
Source: Luggage materials, Company filings and FactSet.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm.
(1) Reflects initial investment by Certares of $325mm, receipt of $281mm in cash and value of ~1.7mm Telluride shares at share price of $18.04 and value of
Certares recovery.
(2) Based on ~139mm of Telluride basic shares outstanding, per latest public filings.
(3) Reflects sum of shares issued to Certares and ~1.7mm of existing Telluride shares owned by Certares divided by pro forma Telluride basic shares outstanding.
Luggage Scenarios Commentary
Assumes VPF settled with Telluride shares
(~2.4mm), resulting in remaining share count
of 26.8mm underlying Telluride shares
Assumes Exchangeable Senior Debentures
paid in cash at par
Certares consideration in the form of cash /
stock and contribution
Reflects implied price paid for 26.8mm
Telluride shares held by Luggage
Implied premium based on total
consideration relative to market transaction
($484mm)
Assumes high-end of Luggage’s
valuation and cash / stock consideration paid
to Certares
Retirement of Telluride Class B shares,
collapsing dual class structure; net shares
retired assumes 100% stock consideration to
Luggage Common and Certares
Tax Leakage: Excluded in
Luggage scenarios
Exchangeable Senior Debentures $330 $330 $330 $330 $330
Consideration to Luggage Common 25 25 25 25 25
Implied Value (Midpoint) 69 69 69 69 69
Cash / Stock Consideration to Certares 60 96 117 126 174
Implied Value of Total Consideration $484 $520 $541 $550 $598
Implied Telluride Share Price (Common + B's) $18.04 $19.39 $20.17 $20.50 $22.29
Aggregate Premium Paid $-- $36 $57 $66 $114
Implied Premium Paid for Class B vs. Common Stock --% 16% 25% 29% 49%
Implied Premium Paid as % of Telluride Market Cap --% 1.3% 2.0% 2.3% 4.0%
Certares Recovery ( at $96mm Value) $156 $192 $213 $222 $270
Implied Discount to Par (42%) (29%) (21%) (18%) --%
Implied ROIC (1) 44% 55% 62% 64% 79%
Net Shares Retired by Telluride 22.1 20.1 19.0 18.5 15.8
% of Telluride Shares Outstanding Issued to Certares (2) 2.4% 3.8% 4.7% 5.0% 6.9%
Implied PF Certares Ownership (3) 4.3% 5.9% 6.8% 7.2% 9.2%
B
D
E
C
A
D
E
C
Illustrative Summary of Scenarios as
Presented by Luggage (July 18)
F
F
B
Implies
transaction
at market
Implies
Certares at
par ($270mm)
A
A Luggage Framework |

| 3
– Highly Confidential; For Discussion Purposes Only –
Illustrative Luggage Value and Assumptions
Assumptions
Source: Figures per Luggage materials. projections per Telluride management.
Note: Dollars in millions.
(1) EBITDA not burdened for SBC.
Low-end EBITDA assumes ~30% margin applied to
CY’24E revenue of ~$36mm
High-end EBITDA assumes CY’24E
EBITDA of ~$13.5mm less
revenue and shared services costs
– Management EBITDA figure does not include
corporate expenses including human resources,
finance and accounting, legal, and licensing
– Utilizing a headcount-based allocation to shared
services results in additional cost of ~$700k
As Illustrated in Luggage Scenarios
Implied Value ($mm)
Illustrative EBITDA Multiple
4.0x 6.0x 8.0x
$10.5 $42 $64 $84
$11.3 $45 $69 $91
$12.0 $48 $72 $96
Implied EBITDA ($mm)
CY'24E Revenue $36
Assumed EBITDA Margin (%) 30%
EBITDA (Low-End) $10.5
CY'24E EBITDA $13.5
(Less): Telluride Revenue (0.8)
(Less): Shared Services (0.7)
EBITDA (High-End) $12.0
B
A
A
B
A
B
Assumed value for
total consideration
Assumed value for
Certares recovery
A Luggage Framework
(1)
Illustrative Summary of Scenarios as
Presented by Luggage (July 18) |

| 4
– Highly Confidential; For Discussion Purposes Only –
Discounted Cash Flow Analysis
Source: projections per Telluride Management.
Note: Dollars in millions.
(1) EBITDA is burdened by stock-based compensation, shared services expenses and revenue.
Enterprise Value ($mm)
Discount Terminal NTM EBITDA Multiple
Rate 6.0x 7.0x 8.0x
19.50% $62 $67 $72
20.25% $60 $65 $70
21.00% $59 $63 $68
Fiscal Year Ending December 31, Terminal
2024E 2025E 2026E 2027E 2028E 2029E Year
Revenue $36 $38 $40 $42 $43 $44 $44
% Growth 6% 6% 5% 4% 4% 3%
Burdened EBITDA $10 $11 $12 $12 $13 $13 $13
% Margin 28% 30% 30% 30% 30% 30% 30%
(-) D&A ($1) ($1) ($1) ($1) ($1) ($1) ($1)
Burdened EBIT $10 $11 $11 $12 $12 $12 $12
% Margin 26% 28% 28% 28% 28% 28% 28%
(-) Taxes ($2) ($2) ($2) ($2) ($3) ($3) ($3)
Tax Rate % 21% 21% 21% 21% 21% 21% 21%
NOPAT $8 $8 $9 $9 $10 $10 $10
(+) D&A 1111111
(-) ∆ in NWC -- -- -- -- -- -- --
(-) CapEx (1) (1) (1) (1) (1) (1) (1)
Unlevered Free Cash Flow $8 $8 $9 $9 $10 $10 $10
% Margin 21% 22% 22% 22% 22% 22% 22%
B Valuation Considerations
(1) |

| 5
– Highly Confidential; For Discussion Purposes Only –
“Keep Value” Considerations of
Source: Projections per Telluride Management.
Note: Dollars in millions.
(1) Based on midpoint of discounted cash flow analysis.
(2) Shared services costs and revenue assumed to be a constant % of revenue based on FY’24E figures provided by Telluride Management.
(3) Assumes cost basis of $20mm and illustrative tax rate of 21% per Telluride Management.
Including the impact of costs related to a transaction with implies a value of to Telluride of ~$85mm
$65 $69
+$11
+$9
$10
$85
$79
Implied Value
(Midpoint of DCF)
Impact of Shared Services
Costs +
Revenue
Illustrative Tax Leakage "Keep Value" of
to Telluride
Value per
Luggage Proposal (1)
(3)
(2)
Illustrative “Keep Value” of to Telluride
We continue to refine our view on value with the Company; for the purposes of today’s analysis,
we assume that if is contributed, the “cost” to Telluride is ~$85mm (ongoing evaluation of potential ways to
mitigate tax leakage)
Sensitivity Analysis of Implied "Keep Value"
Discount Terminal NTM EBITDA Multiple
Rate 6.0x 7.0x 8.0x
19.50% $80 $87 $94
20.25% $78 $85 $92
21.00% $76 $83 $89
Value of
per Luggage
framework
Implied Tax
Leakage
B Valuation Considerations |

| 6
– Highly Confidential; For Discussion Purposes Only –
Selected Share Reclassification Precedents
Source: Company filings, Luggage & Certares materials, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Excludes National Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National
Research high vote shares were entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant
premium to low vote shares (including at a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As %
Company Ann. Date ($bn) (1) Of Mkt. Cap (2) % Premium
MSC Industrial Jun-23 $5.4 3.5% 23%
Constellation Brands Apr-22 43.8 3.4% 28%
VMware Oct-21 67.8 0.0% 0%
Victory Capital Sep-21 2.3 0.0% 0%
Snowflake Mar-21 76.6 0.0% 0%
Forest City Dec-16 4.8 2.2% 31%
Stewart Info Jan-16 0.8 1.6% 35%
Hubbell Aug-15 5.8 3.4% 28%
Median $5.6 1.9% 25%
Mean 25.9 1.8% 18%
C Considerations for Telluride |

| 7
– Highly Confidential; For Discussion Purposes Only –
Telluride Class B Common Stock Premium vs. Common Stock
0% 5% 10% 15% 20% 25% 30% 35% 40%
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Total Telluride Shares Owned by Luggage 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8
Implied Value of Total Consideration $488 $500 $511 $523 $535 $546 $558 $570 $581
Implied Telluride Share Price (Common + B's) $18.20 $18.63 $19.07 $19.50 $19.94 $20.37 $20.81 $21.24 $21.67
(Less): Exchangeable Senior Debentures ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330)
(Less): Illustrative Consideration to Luggage Common (25) (25) (25) (25) (25) (25) (25) (25) (25)
(Less): Implied Value(1) (76) (76) (76) (76) (76) (76) (76) (76) (76)
(Less): Illustrative Tax Leakage(2) (9) (9) (9) (9) (9) (9) (9) (9) (9)
Cash / Stock Consideration to Certares $48 $60 $71 $83 $95 $106 $118 $130 $141
# of Telluride Shares if Settled with Stock 2.6 3.3 3.9 4.6 5.2 5.8 6.5 7.1 7.8
% of Shares Outstanding Issued (3) 1.9% 2.4% 2.8% 3.3% 3.7% 4.2% 4.7% 5.1% 5.6%
PF Certares Ownership (4) 3.8% 4.3% 4.8% 5.3% 5.9% 6.4% 6.9% 7.3% 7.8%
Total Consideration to Certares $144 $156 $167 $179 $191 $202 $214 $226 $237
Implied $ Discount to Par Value (YE'2024E) ($126) ($114) ($103) ($91) ($79) ($68) ($56) ($44) ($33)
Implied % Discount to Par Value (YE'2024E) (47%) (42%) (38%) (34%) (29%) (25%) (21%) (16%) (12%)
Implied ROIC (5) 40% 44% 48% 51% 55% 58% 62% 66% 69%
Aggregate Premium Paid $-- $12 $23 $35 $47 $58 $70 $82 $93
Implied Premium as % Market Cap --% 0.4% 0.8% 1.2% 1.7% 2.1% 2.5% 2.9% 3.3%
Telluride Pro Forma '24E Net Leverage
All Cash Consideration to Certares 1.2x 1.3x 1.3x 1.3x 1.4x 1.4x 1.4x 1.5x 1.5x
All Stock Consideration (Exc. Exchangeable Senior Debentures) 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x
Analysis at Various Premia Paid for Telluride Class B Shares
Source: Luggage materials, Company filings and FactSet as of July 23, 2024.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm. Reflects Telluride share price of $18.20. Assumes illustrative transaction expenses of $15mm.
(1) Reflects midpoint of value per discounted cash flow analysis plus shared services costs and revenue.
(2) Assumes tax basis of $20mm and illustrative tax rate of 21%.
(3) Based on ~139mm of Telluride basic shares outstanding, per latest public filings.
(4) Reflects sum of shares issued to Certares and ~1.7mm of existing Telluride shares owned by Certares divided by pro forma Telluride basic shares outstanding.
(5) Reflects initial investment by Certares of $325mm, receipt of $281mm in cash and value of ~1.7mm Telluride shares at share price of $18.20 and value of Certares recovery.
SQ ’24E Net Leverage: 0.0x
Reflects economics for implied by preliminary intrinsic valuation analysis; tax leakage illustrative and subject to
further review
Certares to benefit from
higher value of
of ~$96mm
C Considerations for Telluride |

| 8
– Highly Confidential; For Discussion Purposes Only –
$18.20
$20.67
$25.54
$30.66
$36.91
$18.20
$20.35
$25.92
$31.82
$39.09
Current 2024 2025 2026 2027
Assumed Multiple of 7.8x(1) EV / NTM EBITDA
Status Quo
Pro Forma (20% premium)
Pro Forma (30% premium)
Pro Forma (40% premium)
Illustrative Future Share Price Analysis
Source: Company filings, FactSet, and Telluride Projections per Telluride Management as of July 23, 2024.
Note: Dollars and shares in millions except per share prices. Cash reflects cash and cash equivalents less deferred merchants payable. Reflects balance sheet figures and financial projections per Telluride Management.
Analysis assumes illustrative Luggage consideration of $25mm in Telluride common shares. Assumes illustrative transaction expenses of $15mm per Telluride Management.
(1) Reflects NTM Telluride multiple as of July 23, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable.
PF EPS vs SQ
(4%) +3% +7%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.4x 0.9x 0.3x
Assumed Multiple of 7.8x(1) EV / NTM EBITDA
Status Quo
Pro Forma (20% premium)
Pro Forma (30% premium)
Pro Forma (40% premium)
20% premium
All Cash Consideration to Certares All Stock Consideration to Certares
PF EPS vs SQ
(4%) +1% +5%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.1x 0.6x 0.1x
20% premium
$18.20
$20.67
$25.54
$30.66
$36.91
$18.20
$20.27
$25.65
$31.34
$38.34
Current 2024 2025 2026 2027
(1.2x)
(0.3x)
(1.2x)
(0.5x)
1x multiple
uplift reflects
$4.85 / share(2)
1x multiple
uplift reflects
$4.66 / share(2)
C Considerations for Telluride |

| 9
– Highly Confidential; For Discussion Purposes Only –
Value Creation vs SQ +19%
Assumed
EBITDA
Multiple
7.8x(1) 8.8x(2)
+6%
7.8x(1)
All Cash Consideration to Certares All Stock Consideration to Certares
+4% +17%
8.8x(2) 7.8x(1)
$36.91
$39.09
$43.94
$38.34
$43.00
Status Quo All Cash
(w/o re-rating)
All Cash
(w/ re-rating)
All Stock
(w/o re-rating)
All Stock
(w/ re-rating)
Comparison of Illustrative Value Creation
YE 2027 Future Share Price (Reflects Value to Existing Telluride S/H)
Source: Company filings, FactSet, Telluride and projections per Management Projections as of July 23, 2024.
Note: Reflects balance sheet figures and financial projections per Telluride Management. Analysis assumes illustrative Luggage consideration of $25mm and cash / stock consideration of $96mm to Certares. All pro forma scenarios
assume Luggage’s Exchangeable Senior Debentures paid in cash and Luggage shareholders issued Telluride Common shares. Assumes illustrative transaction expenses of $15mm.
(1) Reflects NTM Telluride multiple as of July 23, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable.
(4) Reflects basic shares outstanding per public filings. SQ scenario reflects Telluride ownership excluding shares owned by Luggage. PF scenarios reflect Telluride ownership excluding shares owned by Certares, shares issued to
Luggage common and shares related to retirement of Luggage VPF.
% Economic / Voting Ownership(4)
Telluride 79% / 43% 95%
Dual-Class Structure Eliminated
91%
Gross / Net Leverage(3)
2024 2.6x / 0.0x
2027 1.6x / (1.2x)
2.7x / 1.4x
1.7x / (0.3x)
2.7x / 1.4x
1.7x / (0.3x)
2.7x / 1.1x 2.7x / 1.1x
1.7x / (0.5x) 1.7x / (0.5x)
Analysis illustratively shown at an implied 20% premium paid for Telluride’s Class B Common shares
C Considerations for Telluride |

| 10
– Highly Confidential; For Discussion Purposes Only –
Illustrative Straw-Man For Discussion
Consideration to
Luggage Common
Premium For Telluride
Class B Common Shares
Other Factors
All subject to due diligence on Luggage structure (e.g., assumes collapse of Luggage
and retirement of liabilities does not result in incremental costs to Telluride)
[15%] premium for Class B shares vs. spot of Telluride Common shares, implying an
average cost of [$19.50] for all Telluride Common and B shares acquired
Implies an aggregate premium of [$35mm] which is [1.2%] of Telluride’s market cap
Aggregate consideration of [$25mm] in [shares of Telluride Common Stock or cash]
vs. current aggregate trading value of $74mm
Question remains if this will be sufficient for vote
Value
Assumes “keep value” from Telluride’s perspective of ~[$85mm]
Accept value from Certares’ perspective of [$96mm]
Implied Certares
Economics and
Consideration Mix
Total proceeds of [$179mm] comprised of [$96mm] in and [$83mm] in
cash, Telluride shares or combination of cash and shares
Implies [$91mm]/[34%] discount vs. par value of $270mm
Consideration
Source: FactSet as of July 23, 2024.
Note: Dollars in millions. Assumes Luggage VPF to be satisfied with ~2.422mm Telluride shares owned by Luggage.
(1) Based on ~139mm of Telluride basic shares outstanding, per latest public filings, and Telluride share price of $18.20.
C Considerations for Telluride
Note: 5% of current
Telluride shares
outstanding implies
~7.0mm shares, worth
~$127mm at market(1) |

| Supplementary Materials
Appendix |

| 12
– Highly Confidential; For Discussion Purposes Only –
Curr. Market Cap ($mm)
Luggage Series A $48
Luggage Series B $26
Total $74
Consideration to Luggage Common $25
Discount Implied (66%)
Recent Telluride and Luggage Share Price Performance
Source: Company filings and FactSet as of July 23, 2024.
Note: Percentages in annotations reflect one-day impact to Telluride’s prior 1-day closing price.
Luggage’s framework
contemplated $25mm in
aggregate for Luggage A and B
common shares
Current aggregate Luggage A and
B common share capitalization is
$74mm, implying a discount of
(~66%) if allocated pro rata
Purpose of consideration is to
help secure Luggage shareholder
vote for a transaction
Luggage Series A and Series B Common Stock YTD Stock Performance Commentary
Luggage Series A Luggage Series B
Feb 12, 2024
Luggage filed updated 13D
announcing formation of
Special Committee: +14%
Feb 14, 2024
Announced Q4’23 earnings: +9%
May 8, 2024
Telluride announced Q1’24 earnings.
Luggage filed updated 13D outlining
pause in third party transaction
discussions: (29%)
1 2 3
–
$2
$4
$6
$8
$10
$12
$0
$1
$2
$3
Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24
Series A
Price
Series B
Price
$5.50
(23%)
$0.65
(41%) 1
2
3
1
2
3 |

| 13
– Highly Confidential; For Discussion Purposes Only –
Illustrative Certares Recovery in a Restructuring Scenario
Illustrative
Telluride
Share Price
of $18
Source: Per Company filings, Luggage & Certares materials.
Note: Dollars in millions. Balance sheet figures from Luggage materials. Total Proceeds reflects Telluride share price multiplied by ~26.8mm Telluride shares (net of
2.422mm shares to settle VPF) owned by Luggage per public filings. Analysis excludes impact of tax leakage; proceeds to preferred holder would be lower if tax
leakage were taken into account in the case of a transaction.
(1) Represents par value at YE2024.
Illustrative
Telluride
Share Price
of $20
Illustrative
Telluride
Share Price
of $22
$483
$143
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$536
$196
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$590
$250
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
Premium / Discount
to par: (47%)
Premium / Discount
to par: (27%)
Premium / Discount
to par: (7%)
Certares par value
of $270mm(1) |

| 14
– Highly Confidential; For Discussion Purposes Only –
Cost of Equity
Risk-Free Rate(3) 4.48%
Unlevered Beta 1.11
Target Debt / Equity(4) --
Levered Beta 1.11
Historical Risk Premium(5) 7.17%
Market Size Premium(5) 7.64%
Cost of Equity 20.1%
Illustrative WACC Analysis
Source: Duff & Phelps Valuation Handbook, company filings and FactSet as of July 23, 2024.
Note: Dollars in millions.
(1) For each comparable, represents 2-year, weekly adjusted beta, benchmarked against S&P 500.
(2) Unlevered beta equals (Levered Beta/(1 + ((1 - Tax Rate) * Debt/Equity)).
(3) Current spot US 20-year treasury note yield.
(4) Assumes no debt at standalone entity.
(5) Historical risk premium and size premium per Duff & Phelps.
Weighted Average Cost of Capital
WACC Sensitivity
Equity Total Debt / Beta
Company Value Debt Equity Levered (1) Unlevered (2)
Expedia $18,719 $6,256 33% 1.473 1.165
Yelp 2,919 -- -- 1.057 1.057
Telluride 2,815 900 32% 1.140 0.910
Ziff Davis 2,372 1,010 43% 1.329 0.994
Future 1,569 413 26% 1.863 1.536
LegalZoom.com 1,395 -- -- 1.408 1.408
Cars.com 1,395 560 40% 1.011 0.768
Angi 1,280 500 39% 1.577 1.205
Median 33% 1.368 1.111
Illustrative Unlevered Beta
20% 1.01 1.11 1.21
0% 19.4% 20.1% 20.8%
Debt / Equity |

| 15
– Highly Confidential; For Discussion Purposes Only –
Illustrative Public Market Reference
Equity Rev. Growth (%) EBITDA Margin (%) EV / Revenue EV / EBITDA
Company
Value
($bn) EV ($bn) CY'24 NTM CY'25 CY'24 NTM CY'25 CY'24 NTM CY'25 CY'24 NTM CY'25
Expedia $18.7 $19.3 7% 7% 8% 21% 21% 22% 1.4x 1.3x 1.3x 6.7x 6.3x 6.0x
Yelp 2.9 2.5 7% 7% 8% 22% 23% 23% 1.7x 1.7x 1.6x 7.8x 7.4x 7.1x
Telluride 2.8 2.9 5% 7% 9% 18% 19% 19% 1.5x 1.5x 1.4x 8.5x 7.8x 7.3x
Ziff Davis 2.4 2.5 5% 5% 5% 35% 36% 36% 1.7x 1.7x 1.7x 4.9x 4.8x 4.6x
Future 1.6 2.0 3% 3% 3% 31% 31% 31% 1.9x 1.9x 1.8x 6.2x 6.1x 5.9x
LegalZoom.com 1.4 1.2 3% 5% 7% 20% 21% 21% 1.7x 1.6x 1.6x 8.5x 7.9x 7.5x
Cars.com 1.4 1.9 7% 6% 5% 29% 30% 30% 2.6x 2.5x 2.5x 8.8x 8.4x 8.2x
Angi 1.3 1.4 (11%) (3%) 4% 12% 12% 13% 1.2x 1.2x 1.1x 10.2x 9.3x 8.8x
Average 3% 5% 6% 24% 24% 24% 1.7x 1.7x 1.6x 7.7x 7.2x 6.9x
Median 5% 6% 6% 22% 22% 22% 1.7x 1.7x 1.6x 8.1x 7.6x 7.2x
(1) 6% 6% 6% 33% 34% 35%
Source: Company filings and FactSet as of July 23, 2024.
Note: Dollars in billions.
(1) Reflects metrics burdened for shared services costs and revenue. |

| 16
– Highly Confidential; For Discussion Purposes Only –
Delta in Telluride Multiple vs. Broker Assumptions
2024 Multiples for SOTP
Segment Revenue EBITDA
Breckenridge 1.5x 4.0x
Vail 1.7x 6.9x(1)
Fairview 2.2x n.m.
Source: Wall Street research and FactSet.
(1) Represents illustrative EBITDA multiple assuming mature adjusted EBITDA margin for Vail of ~25%.
(2) Reflects EV / NTM EBITDA multiple prior to Telluride Q1’24 earnings release on May 8, 2024.
2024 Multiples for SOTP
Segment Revenue EBITDA
Breckenridge 4.0x
Vail 8.0x
Fairview 5.0x
2024 Multiples for SOTP
Segment Revenue EBITDA
Breckenridge 1.3x 4.1x
Vail 3.0x n.m.
Fairview 3.0x n.m.
On average, brokers who value Telluride on a SOTP basis ascribe a ~4.0x EBITDA multiple to the Breckenridge segment
SOTP Multiples From Various Brokers Δ in Capitalized Value vs. Broker Multiples
Pre-Q1’24
Earnings
Telluride
Multiple(2) 8.0x
Breckenridge
Multiple 4.0x
Implied
Discount (4.0x)
Today
Telluride
Multiple 7.8x
Breckenridge
Multiple 4.0x
Implied
Discount (3.8x)
(May 9, 2024)
(May 9, 2024)
(May 23, 2024) |

| 17
– Highly Confidential; For Discussion Purposes Only –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of
the Board of Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or
on behalf of Telluride and publicly available information, and portions of the information contained herein may be based upon
statements, estimates and forecasts provided by Telluride. Centerview has relied upon the accuracy and completeness of the
foregoing information, and has not assumed any responsibility for any independent verification of such information or for any
independent evaluation or appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity,
or concerning the solvency or fair value of Telluride or any other entity.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary
description. In performing this financial analysis, Centerview has considered the results of its analysis as a whole and did not
necessarily attribute a particular weight to any particular portion of the analysis considered. Furthermore, selecting any portion
of Centerview’s analysis, without considering the analysis as a whole, would create an incomplete view of the process
underlying its financial analysis. Centerview may have deemed various assumptions more or less probable than other
assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not be taken
to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure,
and may not be disclosed publicly or made available to third parties without the prior written consent of Centerview. These
materials and any other advice, written or oral, rendered by Centerview are intended solely for the benefit and use of the
Special Committee of the Board of Directors of Telluride (in its capacity as such) in its consideration of strategic alternatives,
and are not for the benefit of, and do not convey any rights or remedies for any holder of securities of Telluride or any other
person. Centerview will not be responsible for and has not provided any tax, accounting, actuarial, legal or other specialist
advice. These materials are not intended to provide the sole basis for evaluating strategic alternatives, and this presentation
does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily incomplete and
should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(8)

| – Preliminary Working Draft Subject to Material Revision –
Project Telluride
Discussion Materials
September 2024 |

| 1
– Preliminary Working Draft Subject to Material Revision –
Summary of Certares’ Revised Framework
Source: Certares materials, Company filings and FactSet. Balance sheet figures per company filings.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm. Reflects Telluride reference share price of $14.6 0 (8/27/2024 closing share price). Analysis reflects 14.0mm Telluride common shares (net
of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares, and the dilutive impact of ~4mm options with a weighted
average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Assumes Telluride common share price valued at 17.5% premium to reference share price of $14.60 per FactSet.
(2) Per Telluride counter framework as presented on July 24, 2024.
Certares Revised Framework Commentary
▪ Certares’ framework suggests an aggregate
premium of $69mm, however, there are
several differences in methodology between
the Certares and Telluride perspectives
– Value gap between Certares’ ascribed
value and the “keep value”
to Telluride
– Certares is not ascribing any intrinsic
value to the penny-warrants
– Certares is excluding the $25mm
consideration to Luggage Common
Equity in the aggregate premium paid
– Certares is valuing Telluride Common
stock at a 17.5% premium to market
price, resulting in a portion of the Class
B premium being captured in the
Common stock consideration
▪ Adjusting for the above changes results in
an aggregate premium paid from Telluride’s
perspective of ~$133mm
Illustrative Summary of Revised Framework as
Provided by Certares on 8/30
Certares Framework
Cash / Telluride Common Stock to Luggage Common Equity $25
Plus: Cash to Exchangeable Senior Debentures 330
Plus: Cash to Certares 4 2
Plus: Telluride Common Stock to Certares 4 2
Plus: Value 4 6
Plus: Telluride Penny-Warrants to Certares (Current Value) [--]
Total Consideration from Telluride $485
(Less): Cash / Telluride Common Stock to Luggage Common Equity (25)
Consideration from Telluride to Exchangeable Debentures & Certares $460
(Less): Cash to Exchangeable Senior Debentures (330)
Consideration from Telluride to Certares $130
Telluride Common Stock Owned by Luggage 14.0
Telluride Common Share Price(1) $17.16
Total Common Stock Consideration $241
Residual Consideration For Telluride Class B Shares $219
Telluride Class B Common Stock Owned by Luggage 12.8
Implied Telluride Class B Common Stock Price $17.16
Premium vs. Reference Telluride Share Price ($14.60) 18%
Aggregate Premium Paid $69
% of Market Cap 3.1%
Aggregate Premium Paid (Certares Perspective) $69
Plus: Consideration to Luggage Common Equity 2 5
Plus: Incremental "Keep Value"(2) 4 0
Plus: Telluride Penny-Warrants to Certares (Current Value) [--]
Memo: Telluride Perspective
Premium vs. Reference Telluride Share Price ($14.60) 71%
Aggregate Premium Paid $133
% of Market Cap 6.0%
A
B
C
D
A
B
C
D |

| 2
– Preliminary Working Draft Subject to Material Revision –
Telluride Counter Framework Certares Revised Framework For Reference
Pre Earnings Post Earnings With Without Luggage
As Delivered At Current Price Framework
7.26.2024 8.30.2024 8.30.2024 8.30.2024 7.18.2024
Consideration to Luggage Common $25 $25 $25 $25 $25
Plus: Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash + Telluride Common Stock to Certares 55 58 84 130 117
Plus: Value(1) 86 -- 86 -- 86
Plus: Penny-Warrants to Certares -- -- [--] [--] --
Total Consideration $496 $413 $525 $485 $558
Memo: Total Consideration to Certares $141 $58 $170 $130 $203
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Share Price $17.61 $14.51 $14.60 $14.60 $18.04
Total Common Stock Consideration $247 $203 $205 $205 $253
Residual Consideration For Telluride Class B Shares $249 $209 $320 $280 $305
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $19.44 $16.34 $25.01 $21.89 $23.82
% Premium vs. Telluride Share Price 10% 13% 71% 50% 32%
% Premium vs. Telluride 30-Day VWAP 9% 9% 65% 44% 32%
Implied Avg. Telluride Share Price (Common + B's Acq.) $18.49 $15.39 $19.57 $18.08 $20.80
% Premium vs. Telluride Share Price 5% 6% 34% 24% 15%
Aggregate Premium Paid $23 $23 $133 $93 $74
% of Market Cap 0.9% 1.1% 6.0% 4.2% 2.7%
Comparison of Illustrative Transaction Frameworks
Source: Company filings, Certares materials and FactSet as of August 30, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per
company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise
price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings. Luggage framework reflects midpoint of Luggage scenarios.
(1) Telluride management perspective reflects implied value for of ~$76mm plus ~$10mm of tax leakage. Certares perspective reflects
value of $46mm per revised Certaresframework provided on August 30, 2024.
(2) Reflects Certares’ willingness to forego consideration for additional cash / stock consideration, reflecting $46mm of value.
(2)
Comparison of Frameworks (Telluride Perspective) Commentary
▪ Telluride’s share price has
traded down ~(19%) since the
Telluride counter framework
was shared with Certares
▪ When holding the aggregate
premium paid of $23mm by
Telluride constant, implies that
Certares would receive total
consideration of $58mm vs.
$141mm previously
▪ Certares’ revised framework
implies an aggregate premium
paid of ~$133mm, excluding
the potential value of penny
warrants
▪ Utilization of additional cash /
Telluride Common stock in
place of reduces
the aggregate premium paid by
Telluride due to the
value gap
A
A
B
B |

| 3
– Preliminary Working Draft Subject to Material Revision –
Value Creation vs SQ +16%
Assumed
EBITDA
Multiple
7.0x(1) 8.0x(2)
+2%
7.0x(1)
50% Cash / 50 % Stock Consideration w/ 50% Cash / 50 % Stock Consideration w/o
+3% +18%
8.0x(2) 7.0x(1)
$33.93
$34.51
$39.21
$35.10
$39.88
Status Quo With
(w/o re-rating)
With
(w/ re-rating)
Without
(w/o re-rating)
Without
(w/ re-rating)
Comparison of Illustrative Value Creation
YE 2027 Future Share Price (Reflects Value to Existing Telluride S/H)
Source: Company filings, Telluride projections per Telluride management as approved for Centerview’s use by the special committee of the Telluride board of directors (the “Telluride Projections”); projections per Telluride
management as approved for Centerview’s use by the special committee of the Telluride board of directors (the “ Projections”) and FactSet as of August 30, 2024.
Note: Reflects balance sheet figures and financial projections per Telluride Projections and Projections. Analysis assumes illustrative Luggage consideration of $25mm. All pro forma scenarios assume Luggage’s Exchangeable
Senior Debentures paid in cash and Luggage shareholders issued Telluride Common shares. Assumes illustrative transaction expenses of $15mm. Analysis reflects dilution from penny-warrants issued to Certares above $18/share but
does not include value of issuing penny-warrants when out of the money. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of
$34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of August 30, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management.
(4) Reflects basic shares outstanding per public filings. SQ scenario reflects Telluride ownership excluding shares owned by Luggage. PF scenarios reflect Telluride ownership excluding shares owned by Certares, shares issued to Luggage
common and shares related to retirement of Luggage VPF.
% Economic / Voting Ownership(4)
Telluride 79% / 43% 90%
Dual-Class Structure Eliminated
89%
Gross / Net Leverage(3)
2024 2.6x / 0.0x
2027 1.6x / (1.2x)
2.7x / 1.2x
1.7x / (0.4x)
2.7x / 1.2x
1.7x / (0.4x)
2.6x / 1.2x 2.6x / 1.2x
1.6x / (0.4x) 1.6x / (0.4x)
Analysis reflects Certares’ framework with and without consideration |

| 4
– Preliminary Working Draft Subject to Material Revision –
Assumed Multiple of 7.0x(1) EV / NTM EBITDA
Status Quo
Pro Forma
Illustrative Future Share Price Analysis
Source: Company filings,Telluride Projections and FactSet as of August 30, 2024.
Note: Dollars and shares in millions except per share prices. Cash reflects cash and cash equivalents less deferred merchants pa yable per Telluride management. Reflects historic balance sheet figures per Telluride
management and projected balance sheet figures per Telluride projections. Analysis assumes illustrative Luggage consideration of $25mm in Telluride common shares. Assumes illustrative transaction expenses of
$15mm per Telluride Management. Analysis reflects dilution from penny-warrants issued to Certares above $18/share but does not include value of issuing penny-warrants when out of the money. Telluride
diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of August 30, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management.
PF EPS vs SQ
(6%) +0% +4%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.2x 0.7x 0.2x
Assumed Multiple of 7.0x(1) EV / NTM EBITDA
Status Quo
Pro Forma
Pro Forma
50% Cash / 50 % Stock Consideration w/ 50% Cash / 50 % Stock Consideration w/o
PF EPS vs SQ
(0%) +5% +7%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.2x 0.7x 0.1x
Pro Forma
$14.51
$18.73
$23.23 $28.04
$33.93
$14.51 $18.16
$23.15
$28.51
$35.10
Current 2024 2025 2026 2027
(1.2x)
(0.4x)
(1.2x)
(0.4x)
1x multiple
uplift reflects
$4.71 / share(2)
1x multiple
uplift reflects
$4.78 / share(2)
$14.51
$18.73
$23.23
$28.04
$33.93
$14.51 $18.10
$22.65
$27.95
$34.51
Current 2024 2025 2026 2027 |

| 5
– Preliminary Working Draft Subject to Material Revision –
Telluride Class B Common Stock Premium vs. Common Stock
0% 5% 10% 15% 20% 25% 30% 35% 40%
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Total Telluride Shares Owned by Luggage 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8
Implied Value of Total Consideration $389 $399 $408 $417 $426 $436 $445 $454 $464
Implied Telluride Share Price (Common + B's) $14.51 $14.86 $15.20 $15.55 $15.89 $16.24 $16.59 $16.93 $17.28
(Less): Exchangeable Senior Debentures ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330)
(Less): Illustrative Consideration to Luggage Common (25) (25) (25) (25) (25) (25) (25) (25) (25)
Total Consideration to Certares $34 $44 $53 $62 $71 $81 $90 $99 $109
Implied $ Discount to Par Value (YE'2024E) ($236) ($226) ($217) ($208) ($199) ($189) ($180) ($171) ($161)
Implied % Discount to Par Value (YE'2024E) (87%) (84%) (80%) (77%) (74%) (70%) (67%) (63%) (60%)
# of Telluride Shares if Settled with Stock 2.4 3.0 3.6 4.3 4.9 5.6 6.2 6.8 7.5
% of Shares Outstanding Issued (1) 1.7% 2.2% 2.6% 3.1% 3.5% 4.0% 4.5% 4.9% 5.4%
PF Certares Ownership (2) 3.6% 4.1% 4.6% 5.1% 5.6% 6.1% 6.6% 7.1% 7.6%
Implied ROIC (3) 5% 7% 10% 13% 16% 19% 22% 25% 27%
Aggregate Premium Paid $-- $9 $19 $28 $37 $46 $56 $65 $74
Implied Premium as % Market Cap --% 0.4% 0.8% 1.3% 1.7% 2.1% 2.5% 2.9% 3.4%
Telluride Pro Forma '24E Net Leverage
All Cash Consideration to Certares 1.1x 1.1x 1.2x 1.2x 1.2x 1.2x 1.3x 1.3x 1.3x
All Stock Consideration (Exc. Exchangeable Senior Debentures) 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x
Analysis at Various Premia Paid for Telluride Class B Shares
Source: Luggage materials, Telluride Projections, Company filings and FactSet as of August 30, 2024.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm. Reflects Telluride share price of $14.51. Assumes illustrative transaction
expenses of $15mm.
(1) Based on ~139mm of Telluride basic shares outstanding, per latest public filings.
(2) Reflects sum of shares issued to Certares and ~1.7mm of existing Telluride shares owned by Certares per company filings divided by pro forma
Telluride basic shares outstanding.
(3) Reflects initial investment by Certares of $325mm, receipt of $281mm in cash and value of ~1.7mm Telluride shares per company filings at share price
of $14.51 and value of Certares recovery.
SQ ’24E Net Leverage: 0.0x |

| 6
– Preliminary Working Draft Subject to Material Revision –
$14.51
$18.73
$23.23
$28.04
$33.93
$14.51
$19.15
$24.42
$30.08
$37.04
Current 2024 2025 2026 2027
Assumed Multiple of 7.0x(1) EV / NTM EBITDA
Status Quo
Pro Forma (20% premium)
Pro Forma (30% premium)
Pro Forma (40% premium)
Illustrative Future Share Price Analysis
PF EPS vs SQ
+5% +11% +13%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.2x 0.7x 0.2x
Assumed Multiple of 7.0x(1) EV / NTM EBITDA
Status Quo
Pro Forma (20% premium)
Pro Forma (30% premium)
Pro Forma (40% premium)
20% premium
All Cash Consideration to Certares All Stock Consideration to Certares
PF EPS vs SQ
+4% +8% +10%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.0x 0.6x (0.0x)
20% premium
$14.51
$18.73
$23.23
$28.04
$33.93
$14.51
$18.98
$24.07
$29.54
$36.26
Current 2024 2025 2026 2027
(1.2x)
(0.4x)
(1.2x)
(0.6x)
1x multiple
uplift reflects
$5.05 / share(2)
1x multiple
uplift reflects
$4.86 / share(2)
Source: Company filings,Telluride Projections and FactSet as of August 30, 2024.
Note: Dollars and shares in millions except per share prices. Cash reflects cash and cash equivalents less deferred merchants pa yable per Telluride management. Reflects historic balance sheet figures per Telluride
management and projected balance sheet figures per Telluride projections. Analysis assumes illustrative Luggage consideration of $25mm in Telluride common shares. Assumes illustrative transaction expenses of
$15mm per Telluride Management. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs
and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of August 30, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management. |

| 7
– Preliminary Working Draft Subject to Material Revision –
Value Creation vs SQ +24%
Assumed
EBITDA
Multiple
+9%
All Cash Consideration to Certares All Stock Consideration to Certares
+7% +21%
$33.93
$37.04
$42.09
$36.26
$41.12
Status Quo All Cash
(w/o re-rating)
All Cash
(w/ re-rating)
All Stock
(w/o re-rating)
All Stock
(w/ re-rating)
Comparison of Illustrative Value Creation
YE 2027 Future Share Price (Reflects Value to Existing Telluride S/H)
% Economic / Voting Ownership(4)
Telluride 79% / 43% 95%
Dual-Class Structure Eliminated
91%
Gross / Net Leverage(3)
2024 2.6x / 0.0x
2027 1.6x / (1.2x)
2.6x / 1.2x
1.6x / (0.4x)
2.6x / 1.2x
1.6x / (0.4x)
2.6x / 1.0x 2.6x / 1.0x
1.6x / (0.6x) 1.6x / (0.6x)
Analysis illustratively shown at an implied 20% premium paid for Telluride’s Class B Common shares
7.0x(1) 8.0x(2) 7.0x(1) 8.0x(2) 7.0x(1)
Source: Company filings, Telluride Projections, Projections and FactSet as of August 30, 2024.
Note: Reflects balance sheet figures and financial projections per Telluride Projections and Projections. Analysis assumes illustrative Luggage consideration of $25mm. All pro forma scenarios assume Luggage’s Exchangeable
Senior Debentures paid in cash and Luggage shareholders issued Telluride Common shares. Assumes illustrative transaction expe nses of $15mm. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive
impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of August 30, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management.
(4) Reflects basic shares outstanding per public filings. SQ scenario reflects Telluride ownership excluding shares owned by Luggage. PF scenarios reflect Telluride ownership excluding shares owned by Certares, shares issued to Luggage
common and shares related to retirement of Luggage VPF. |

| 8
– Preliminary Working Draft Subject to Material Revision –
We Are Aligned On A Transaction Framework
Exchangeable Senior
Debentures
Variable Prepaid
Forward
Luggage Common
Equity
▪ Cash or Telluride Common shares to help facilitate the Luggage
shareholder vote
▪ 2.422mm Telluride Common shares to be settled in advance of transaction
▪ Assumed by Telluride and repaid at par for $330mm in cash
Series A
Preferred Stock ▪ Asset swap of in addition to other consideration
Luggage Stakeholder Consideration Received Alignment
Transaction
Expenses ▪ Luggage cash on hand used to pay expenses related to wind-up
Telluride Illustrative Transaction
Framework Delivered to Luggage on 7/26 |

| 9
– Preliminary Working Draft Subject to Material Revision –
Illustrative Transaction Framework
Consideration Received
Luggage Common
Equity
▪ To receive consideration of $25mm in cash or Telluride Common shares (to be determined)
▪ Allocation between Luggage Series A and Series B shares to be determined
Exchangeable Senior
Debentures ▪ To be repaid at par by Telluride for $330mm in cash
Variable Prepaid
Forward ▪ Luggage to deliver 2.422mm in Telluride Common shares to retire pre-transaction
Series A
Preferred Stock
▪ To receive (valued at $96mm) and $55mm in Telluride Common shares
– Value of Common shares flex to maintain approximate premium of 15% / aggregate
premium of $34mm
Subject to due diligence and further evaluation of potential tax implications (e.g., related to the wind-up of Luggage),
and predicated on form of consideration
Luggage Stakeholder
Telluride Illustrative Transaction
Framework Delivered to Luggage on 7/26 |

| 10
– Preliminary Working Draft Subject to Material Revision –
Illustrative Transaction Framework (Cont’d)
Subject to due diligence and further evaluation of potential tax implications (e.g., related to the wind-up of Luggage),
and predicated on form of consideration
Consideration to Luggage Common $25
Plus: Exchangeable Senior Debentures 330
Plus: Telluride Common Stock to Certares 55
Plus: Value 96
Total Consideration $506
Telluride Common Stock Owned by Luggage 14.0
Telluride Share Price $17.61
Total Common Stock Consideration $247
Residual Consideration For Telluride Class B Shares $259
Telluride Class B Common Stock Owned by Luggage 12.8
Implied Telluride Class B Common Stock Price $20.24
Premium vs. Current Telluride Share Price ($17.61) 15%
Aggregate Premium Paid $34
% of Market Cap 1.2%
(1)
Note: Based on Telluride share price of $17.61 as of July 25, 2024.
(1) Value of Common shares flex to maintain approximate premium of 15% / aggregate premium of $34mm.
Telluride Illustrative Transaction
Framework Delivered to Luggage on 7/26 |

| Supplementary Materials
Appendix |

| 12
– Preliminary Working Draft Subject to Material Revision –
Selected Share Reclassification Precedents
Source: Company filings, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Analysis reflects selected prior reclassification transactions >$500mm market cap since 2015. Excludes National
Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National Research high vote shares were
entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant premium to low vote shares
(including at a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As % % Premium
Company Ann. Date ($bn) (1) Of Mkt. Cap (2) 1-Day Prior 30-Day VWAP
MSC Industrial Jun-23 $5.4 3.5% 23% 26%
Constellation Brands Apr-22 43.8 3.4% 28% 36%
VMware Oct-21 67.8 0.0% 0% 8%
Victory Capital Sep-21 2.3 0.0% 0% (3%)
Snowflake Mar-21 76.6 0.0% 0% (5%)
Forest City Dec-16 4.8 2.2% 31% 26%
Stewart Info Jan-16 0.8 1.6% 35% 24%
Hubbell Aug-15 5.8 3.4% 28% 23%
Median $5.6 1.9% 25% 24%
Mean 25.9 1.8% 18% 17% |

| 13
– Preliminary Working Draft Subject to Material Revision –
$10
$15
$20
$25
$30
Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 Aug-24
–
$2
$4
$6
$8
$10
$12
$0
$1
$2
$3
Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 Aug-24
Recent Telluride & Luggage Share Price Performance
Source: Company filings and FactSet as of August 30, 2024.
Note: Percentages in annotations reflect one-day impact to Telluride’s prior 1-day closing price.
Telluride Common Stock YTD Stock Performance
Feb 12, 2024
Luggage filed updated 13D
announcing formation of
Special Committee: +14%
Feb 14, 2024
Telluride announced
Q4’23 earnings: +9%
May 8, 2024
Telluride announced Q1’24 earnings.
Luggage filed updated 13D outlining
pause in third party transaction
discussions: (29%)
Series A
Price
Series B
Price
$5.53
(41%)
$0.43
(49%)
August 6, 2024
Telluride announced
Q2’24 earnings: (17%)
4
Luggage Series A and Series B Common Stock YTD Stock Performance
$14.51
(33%)
3
1 2
1
2 3
4
Commentary
▪ Telluride’s share price
has decreased by ~(19%)
since the illustrative
framework was shared
with Certares
▪ Certares’ proposed
framework contemplated
$25mm in aggregate for
Luggage A and B
common shares
▪ Current aggregate
Luggage A and B
common share
capitalization is $57mm,
implying a discount of
~(56%) if allocated pro
rata
Current
Market Cap ($mm)
Luggage Series A $32
Luggage Series B $26
Total $57
Consideration to Luggage Common $25
Discount Implied (56%) |

| 14
– Preliminary Working Draft Subject to Material Revision –
Illustrative Certares Recovery in a Restructuring Scenario
Illustrative
Telluride
Share Price
of $15
Source: Per Company filings, Luggage & Certares materials.
Note: Dollars in millions. Balance sheet figures from Luggage materials. Total Proceeds reflects Telluride share price multiplied by ~26.8mm Telluride shares (net of
2.422mm shares to settle VPF) owned by Luggage per public filings. Analysis excludes impact of tax leakage; proceeds to preferred holder would be lower if tax
leakage were taken into account in the case of a transaction.
(1) Represents par value at YE2024.
Illustrative
Telluride
Share Price
of $16.50
Illustrative
Telluride
Share Price
of $18
$402
$62
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$443
$103
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$483
$143
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
Premium / Discount
to par: (77%)
Premium / Discount
to par: (62%)
Premium / Discount
to par: (47%)
Certares par value
of $270mm(1) |

| 15
– Preliminary Working Draft Subject to Material Revision –
▪ A warrant is a financial instrument that gives the holder the right to
buy a specific amount of stock at a fixed price (strike price)
– A penny warrant is a warrant with a very low strike price, typically
at or near $0.01
▪ When the issuing company’s share price is above the exercise price
and the warrants are exercised, new shares of the company are issued,
diluting existing shareholders
▪ In Certares’ revised framework, the penny-warrant is exercisable at a
Telluride share price of $18
– However, there is a value to Telluride associated with issuing a
warrant to Certares as illustrated in the chart on the right
Overview of Warrants & Considerations
▪ Defines warrant ownership as a % of the total company vs. a
number of warrants
▪ Typically not given in public company context
▪ More relevant in early-stage investments like VC
Overview
Considerations
Source: Certares materials, Company filings and FactSet.
Note: Dollars in millions.
(1) Assumes penny-warrants issued at Telluride share price of $14.60 per Certares framework.
Illustrative Warrant Value to Certares / Telluride
–
$10
$20
$30
$40
$50
$60
$70
$14 $15 $16 $17 $18 $19 $20 $21 $22
Telluride Share Price
Value to Certares / Telluride
Value to Certares
Issuance Value to Telluride(1)
$17
$50
$61
Anti-Dilution
Protection
Lock-up
Cashless
Exercise
▪ The lock-up does not prevent the warrant holder from
exercising the warrants, but rather prevents them from selling
the common shares they receive upon exercise
▪ The typical way that warrant exercises are settled
▪ Mechanically, the company will deliver the number of shares
the warrant holder is entitled to receive above the strike price
Warrants provide no value
to Certares below Telluride
share price of $18
Warrants become
exercisable at Telluride
share price of $18 and
increase in value if
Telluride share price rises
beyond that
Illustrative value to
Telluride based on Black-Scholes valuation model
$15
$11
4 years
3 years
2 years
Illustrative
Term |

| 16
– Preliminary Working Draft Subject to Material Revision –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of
the Board of Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or
on behalf of Telluride and publicly available information, and portions of the information contained herein may be based upon
statements, estimates and forecasts provided by Telluride. Centerview has relied upon the accuracy and completeness of the
foregoing information, and has not assumed any responsibility for any independent verification of such information or for any
independent evaluation or appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity,
or concerning the solvency or fair value of Telluride or any other entity.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary
description. In performing this financial analysis, Centerview has considered the results of its analysis as a whole and did not
necessarily attribute a particular weight to any particular portion of the analysis considered. Furthermore, selecting any portion
of Centerview’s analysis, without considering the analysis as a whole, would create an incomplete view of the process
underlying its financial analysis. Centerview may have deemed various assumptions more or less probable than other
assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not be taken
to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure,
and may not be disclosed publicly or made available to third parties without the prior written consent of Centerview. These
materials and any other advice, written or oral, rendered by Centerview are intended solely for the benefit and use of the
Special Committee of the Board of Directors of Telluride (in its capacity as such) in its consideration of strategic alternatives,
and are not for the benefit of, and do not convey any rights or remedies for any holder of securities of Telluride or any other
person. Centerview will not be responsible for and has not provided any tax, accounting, actuarial, legal or other specialist
advice. These materials are not intended to provide the sole basis for evaluating strategic alternatives, and this presentation
does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily incomplete and
should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(9)

| – Preliminary Working Draft Subject to Material Revision –
Project Telluride
Discussion Materials
September 2024 |

| 1
– Preliminary Working Draft Subject to Material Revision –
Certares Framework
Cash / Telluride Common Stock to Luggage Common Equity $20
Plus: Cash to Exchangeable Senior Debentures 330
Plus: Cash to Certares 50
Plus: Telluride Common Stock to Certares 50
Plus: Telluride Penny-Warrants to Certares (Current Value) --
Total Consideration from Telluride $451
Telluride Common Stock Owned by Luggage 14.0
Telluride Common Share Price(1) $14.00
Total Common Stock Consideration $196
Residual Consideration For Telluride Class B Shares $254
Telluride Class B Common Stock Owned by Luggage 12.8
Implied Telluride Class B Common Stock Price $19.88
Aggregate Premium Paid $75
% of Market Cap 3.5%
Premium vs. Current Telluride Share Price ($13.33) 49%
Premium vs. Reference Telluride Share Price ($14.00) 42%
Premium vs. Telluride 10-Day VWAP ($14.17) 40%
Premium vs. Telluride 30-Day VWAP ($14.56) 37%
Aggregate Premium Paid (Certares Perspective) $75
Plus: Telluride Penny-Warrants to Certares (Current Value)(2) 13
Memo: Telluride Perspective
Aggregate Premium Paid $88
% of Market Cap 4.1%
Premium vs. Current Telluride Share Price ($13.33) 57%
Premium vs. Reference Telluride Share Price ($14.00) 49%
Premium vs. Telluride 10-Day VWAP ($14.17) 47%
Premium vs. Telluride 30-Day VWAP ($14.56) 43%
Summary of Certares’ Revised Framework
Source: Certares materials, Company filings and FactSet as of September 11, 2024. Balance sheet figures per company filings.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm. Reflects Telluride reference share price of $14.00. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B
common shares owned by Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares, and the dilutive impact of ~4mm options with a weighted average exercise price of
$34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Assumes illustrative Telluride Common share price of $14.00.
(2) Assumes illustrative term of 3 years.
Certares Revised Framework Commentary
Illustrative Summary of Revised Framework as
Provided by Certares on 9/9
A
B
C
Assumes VPF settled with Telluride shares
(~2.4mm), resulting in remaining share count
of 26.8mm underlying Telluride shares
Revised framework assumes reduced
consideration to Luggage Common Equity
from $25mm (8/30 framework) to $20mm
Assumes Exchangeable Senior Debentures
paid in cash at par
Certares consideration in the form of cash,
Telluride Common stock and Telluride
penny-warrants
– Certares does not ascribe any intrinsic
value to the penny-warrants
Adjusting for the potential value of Telluride
penny-warrants results in an aggregate
premium paid from Telluride’s perspective of
~$88mm
A
C
B
D
D |

| 2
– Preliminary Working Draft Subject to Material Revision –
Telluride Certares
Counter Revised
Framework Framework
8.30.2024 9.6.2024 9.9.2024
Consideration to Luggage Common $25 $25 $20
Plus: Exchangeable Senior Debentures 330 330 330
Plus: Cash + Telluride Common Stock to Certares 130 71 100
Plus: Penny-Warrants to Certares(2) 13 -- 13
Total Consideration $498 $426 $463
Memo: Total Consideration to Certares $143 $71 $113
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0
Telluride Share Price $14.60 $14.00 $14.00
Total Common Stock Consideration $205 $196 $196
Residual Consideration For Telluride Class B Shares $294 $229 $267
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $22.94 $17.91 $20.87
% Premium vs. Current Telluride Share Price ($13.33) 72% 34% 57%
% Premium vs. Reference Telluride Share Price 57% 28% 49%
% Premium vs. Telluride 10-Day VWAP 62% 26% 47%
% Premium vs. Telluride 30-Day VWAP 51% 22% 43%
Implied Avg. Telluride Share Price (Common + B's Acq.) $18.58 $15.86 $17.28
% Premium vs. Current Telluride Share Price ($13.33) 39% 19% 30%
% Premium vs. Reference Telluride Share Price 27% 13% 23%
% Premium vs. Telluride 10-Day VWAP 32% 12% 22%
% Premium vs. Telluride 30-Day VWAP 22% 8% 19%
Aggregate Premium Paid $107 $50 $88
% of Market Cap 4.8% 2.3% 4.1%
Certares
Framework
(w/o )
Comparison of Illustrative Transaction Frameworks
Source: Company filings, Certares materials and FactSet as of September 11, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per
company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise
price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects Certares’ willingness to forego consideration for additional cash / stock consideration, reflecting $46mm of value.
(2) Assumes illustrative term of 3 years.
(3) Includes the potential value of Telluride penny-warrants.
(1)
Comparison of Frameworks (Telluride Perspective) Commentary
Relative to Certares’ previous
framework submitted on
August 30, they have:
– Reduced the consideration
to Luggage Common from
$25mm to $20mm
– Reduced the total
consideration to Certares
excluding the potential
value of Telluride penny-warrants from $130mm to
$100mm
– Including the potential value
of penny-warrants, reduced
the total consideration to
Certares from ~$143mm
to ~$113mm
– Reduced the aggregate
premium paid from
~$107mm to ~$88mm(3)
A
D
B
C
A
B
C
D |

| 3
– Preliminary Working Draft Subject to Material Revision –
Telluride Class B Common Stock Premium vs. Common Stock
0% 5% 10% 15% 20% 25% 30% 35% 40%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.03) (5%) (0%) 5% 9% 14% 19% 24% 28% 33%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.39) (7%) (3%) 2% 6% 11% 16% 20% 25% 30%
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Total Telluride Shares Owned by Luggage 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8
Implied Value of Total Consideration $358 $366 $375 $383 $392 $400 $409 $417 $426
Implied Telluride Share Price (Common + B's) $13.33 $13.65 $13.97 $14.28 $14.60 $14.92 $15.24 $15.56 $15.87
Premium / (Discount) vs. Current Telluride Share Price ($13.33) 0% 2% 5% 7% 10% 12% 14% 17% 19%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.03) (5%) (3%) (0%) 2% 4% 6% 9% 11% 13%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.39) (7%) (5%) (3%) (1%) 1% 4% 6% 8% 10%
(Less): Exchangeable Senior Debentures ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330)
(Less): Illustrative Consideration to Luggage Common (20) (20) (20) (20) (20) (20) (20) (20) (20)
Total Consideration to Certares $8 $16 $25 $33 $42 $50 $59 $67 $76
# of Telluride Shares if Settled with Stock 0.6 1.2 1.8 2.5 3.1 3.8 4.4 5.0 5.7
% of Shares Outstanding Issued (1) 0.4% 0.9% 1.3% 1.8% 2.3% 2.7% 3.2% 3.6% 4.1%
PF Certares Ownership (2) 2.0% 2.6% 3.1% 3.7% 4.2% 4.7% 5.2% 5.7% 6.3%
Aggregate Premium Paid $-- $9 $17 $26 $34 $43 $51 $60 $68
Implied Premium as % Market Cap --% 0.4% 0.8% 1.3% 1.7% 2.1% 2.5% 2.9% 3.4%
Telluride Pro Forma '24E Net Leverage
All Cash Consideration to Certares 1.0x 1.0x 1.0x 1.1x 1.1x 1.1x 1.1x 1.2x 1.2x
All Stock Consideration (Exc. Exchangeable Senior Debentures) 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x
Analysis at Various Premia Paid for Telluride Class B Shares
Source: Luggage materials, Telluride projections per Telluride management as approved for Centerview’s use by the special committee of the Telluride board
of directors (the “Telluride Projections”), Company filings and FactSet as of September 11, 2024.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm. Reflects Telluride share price of $13.33. Assumes illustrative transaction
expenses of $15mm.
(1) Based on ~139mm of Telluride basic shares outstanding, per latest public filings.
(2) Reflects sum of shares issued to Certares and ~1.7mm of existing Telluride shares owned by Certares per company filings divided by pro forma
Telluride basic shares outstanding.
SQ ’24E Net Leverage: 0.0x |

| 4
– Preliminary Working Draft Subject to Material Revision –
$13.33
$17.47
$21.73
$26.33
$31.96
$13.33
$18.03
$23.03
$28.45
$35.14
Current 2024 2025 2026 2027
Assumed Multiple of 6.5x(1) EV / NTM EBITDA
Status Quo
Pro Forma (20% premium)
Pro Forma (30% premium)
Pro Forma (40% premium)
Illustrative Future Share Price Analysis
PF EPS vs SQ
+7% +12% +14%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.1x 0.6x 0.1x
Assumed Multiple of 6.5x(1) EV / NTM EBITDA
Status Quo
Pro Forma (20% premium)
Pro Forma (30% premium)
Pro Forma (40% premium)
20% premium
All Cash Consideration to Certares All Stock Consideration to Certares
PF EPS vs SQ
+6% +10% +12%
Net Leverage(3)
Status Quo
Pro Forma
0.0x (0.3x) (0.8x)
1.0x 0.5x (0.0x)
20% premium
$13.33
$17.47
$21.73
$26.33
$31.96
$13.33
$17.92
$22.81
$28.11
$34.64
Current 2024 2025 2026 2027
(1.2x)
(0.5x)
(1.2x)
(0.6x)
1x multiple
uplift reflects
$5.06 / share(2)
1x multiple
uplift reflects
$4.94 / share(2)
Source: Company filings,Telluride Projections and FactSet as of September 11, 2024.
Note: Dollars and shares in millions except per share prices. Cash reflects cash and cash equivalents less deferred merchants payable per Telluride management. Reflects historic balance sheet figures per Telluride
management and projected balance sheet figures per Telluride projections. Analysis assumes illustrative Luggage consideration of $20mm in Telluride common shares. Assumes illustrative transaction expenses of
$15mm per Telluride Management. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs
and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of September 11, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management. |

| 5
– Preliminary Working Draft Subject to Material Revision –
Value Creation vs SQ +26%
Assumed
EBITDA
Multiple
+10%
All Cash Consideration to Certares All Stock Consideration to Certares
+8% +24%
$31.96
$35.14
$40.19
$34.64
$39.58
Status Quo All Cash
(w/o re-rating)
All Cash
(w/ re-rating)
All Stock
(w/o re-rating)
All Stock
(w/ re-rating)
Comparison of Illustrative Value Creation
YE 2027 Future Share Price (Reflects Value to Existing Telluride S/H)
% Economic / Voting Ownership(4)
Telluride 79% / 43% 95%
Dual-Class Structure Eliminated
92%
Gross / Net Leverage(3)
2024 2.6x / 0.0x
2027 1.6x / (1.2x)
2.6x / 1.1x
1.6x / (0.5x)
2.6x / 1.1x
1.6x / (0.5x)
2.6x / 1.0x 2.6x / 1.0x
1.6x / (0.6x) 1.6x / (0.6x)
Analysis illustratively shown at an implied 20% premium paid for Telluride’s Class B Common shares
6.5x(1) 7.5x(2) 6.5x(1) 7.5x(2) 6.5x(1)
Source: Company filings, Telluride Projections and FactSet as of September 11, 2024.
Note: Reflects balance sheet figures and financial projections per Telluride Projections and Projections. Analysis assumes illustrative Luggage consideration of $20mm. All pro forma scenarios assume Luggage’s
Exchangeable Senior Debentures paid in cash and Luggage shareholders issued Telluride Common shares. Assumes illustrative transaction expenses of $15mm. Telluride diluted shares outstanding includes ~139mm
basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of September 11, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management.
(4) Reflects basic shares outstanding per public filings. SQ scenario reflects Telluride ownership excluding shares owned by Luggage. PF scenarios reflect Telluride ownership excluding shares owned by Certares, shares
issued to Luggage common and shares related to retirement of Luggage VPF. |

| Supplementary Materials
Appendix |

| 7
– Preliminary Working Draft Subject to Material Revision –
Selected Share Reclassification Precedents
Source: Company filings, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Analysis reflects selected prior reclassification transactions >$500mm market cap since 2015. Excludes National
Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National Research high vote shares were
entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant premium to low vote shares
(including at a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As % % Premium
Company Ann. Date ($bn) (1) Of Mkt. Cap (2) 1-Day Prior 30-Day VWAP
MSC Industrial Jun-23 $5.4 3.5% 23% 26%
Constellation Brands Apr-22 43.8 3.4% 28% 36%
VMware Oct-21 67.8 0.0% 0% 8%
Victory Capital Sep-21 2.3 0.0% 0% (3%)
Snowflake Mar-21 76.6 0.0% 0% (5%)
Forest City Dec-16 4.8 2.2% 31% 26%
Stewart Info Jan-16 0.8 1.6% 35% 24%
Hubbell Aug-15 5.8 3.4% 28% 23%
Median $5.6 1.9% 25% 24%
Mean 25.9 1.8% 18% 17% |

| 8
– Preliminary Working Draft Subject to Material Revision –
Illustrative Certares Recovery in a Restructuring Scenario
Illustrative
Telluride
Share Price
of $14
Source: Per Company filings, Luggage & Certares materials.
Note: Dollars in millions. Balance sheet figures from Luggage materials. Total Proceeds reflects Telluride share price multiplied by ~26.8mm Telluride shares (net of
2.422mm shares to settle VPF) owned by Luggage per public filings. Analysis excludes impact of tax leakage; proceeds to preferred holder would be lower if tax
leakage were taken into account in the case of a transaction.
(1) Represents par value at YE2024.
Illustrative
Telluride
Share Price
of $16
Illustrative
Telluride
Share Price
of $18
$376
$36
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$429
$89
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
$483
$143
($330)
($10)
Implied Value of Telluride
Shares (Net of VPF)
Less: Exchangeable Senior
Debentures
Less: Illustrative Restructuring
Costs
Residual Value
Premium / Discount
to par: (87%)
Premium / Discount
to par: (67%)
Premium / Discount
to par: (47%)
Certares par value
of $270mm(1) |

| 9
– Preliminary Working Draft Subject to Material Revision –
A warrant is a financial instrument that gives the holder the right to
buy a specific amount of stock at a fixed price (strike price)
– A penny warrant is a warrant with a very low strike price, typically
at or near $0.01
When the issuing company’s share price is above the exercise price
and the warrants are exercised, new shares of the company are issued,
diluting existing shareholders
In Certares’ revised framework, the penny-warrant is exercisable at a
Telluride share price of $18
– However, there is a value to Telluride associated with issuing a
warrant to Certares as illustrated in the chart on the right
Overview of Warrants & Considerations
Defines warrant ownership as a % of the total company vs. a
number of warrants
Typically not given in public company context
More relevant in early-stage investments like VC
Overview
Considerations
Source: Certares materials, Company filings and FactSet.
Note: Dollars in millions.
(1) Reflects exercise price of $18 / share per Certares’ revised framework.
Illustrative Warrant Value to Certares(1)
–
$10
$20
$30
$40
$50
$60
$70
$14 $15 $16 $17 $18 $19 $20 $21 $22
Telluride Share Price
Value to Certares $50
$61
Anti-Dilution
Protection
Lock-up
Cashless
Exercise
The lock-up does not prevent the warrant holder from
exercising the warrants, but rather prevents them from selling
the common shares they receive upon exercise
The typical way that warrant exercises are settled
Mechanically, the company will deliver the number of shares
the warrant holder is entitled to receive above the strike price
Warrants do not generate
economic return to
Certares below Telluride
share price of $18
Warrants become
exercisable at Telluride
share price of $18 and
increase in value if
Telluride share price rises
beyond that
Illustrative value based on Black-Scholes valuation model
Illustrative Telluride Penny-Warrant Value
Illustrative Exercise Price (Based on Telluride Common)
$16 $18 $20
1 $9 $6 $4
2 $13 $10 $8
Term (years) 3 $17 $13 $11 |

| 10
– Preliminary Working Draft Subject to Material Revision –
We Are Aligned On A Transaction Framework
Exchangeable Senior
Debentures
Variable Prepaid
Forward
Luggage Common
Equity
Cash or Telluride Common shares to help facilitate the Luggage
shareholder vote
2.422mm Telluride Common shares to be settled in advance of transaction
Assumed by Telluride and repaid at par for $330mm in cash
Series A
Preferred Stock
Cash or Telluride Common shares as an alternative to
Luggage Stakeholder Consideration Received Alignment
Transaction
Expenses
Luggage cash on hand used to pay expenses related to wind-up
Telluride Illustrative Transaction
Framework Delivered to Luggage on 9/6 |

| 11
– Preliminary Working Draft Subject to Material Revision –
Illustrative Transaction Framework
Consideration Received
Luggage Common
Equity
To receive consideration of $25mm in cash or Telluride Common shares (to be determined)
Allocation between Luggage Series A and Series B shares to be determined
Exchangeable Senior
Debentures
To be repaid at par by Telluride for $330mm in cash
Variable Prepaid
Forward
Luggage to deliver 2.422mm in Telluride Common shares to retire pre-transaction
Series A
Preferred Stock
To receive consideration of $71mm in cash or Telluride Common shares (to be determined)
– Value of consideration to flex to maintain approximate premium of 28% / aggregate
premium of $50mm (2.3% of market cap)
– We are open to the inclusion of penny-warrants as a form of consideration; value of the
warrants to be determined using the Black-Scholes model and to offset $50mm (2.3% of
market cap) consideration
Subject to due diligence and further evaluation of potential tax implications (e.g., related to the wind-up of Luggage),
and predicated on form of consideration
Luggage Stakeholder
Telluride Illustrative Transaction
Framework Delivered to Luggage on 9/6 |

| 12
– Preliminary Working Draft Subject to Material Revision –
Illustrative Transaction Framework (Cont’d)
Subject to due diligence and further evaluation of potential tax implications (e.g., related to the wind-up of Luggage),
and predicated on form of consideration
Note: Based on illustrative Telluride share price of $14.00.
(1) Consideration to Certares to flex to maintain approximate premium of ~28% / aggregate premium of ~$50mm (2.3% of market cap).
Consideration to Luggage Common $25
Plus: Exchangeable Senior Debentures 330
Plus: Consideration to Certares(1) 71
Total Consideration $426
Telluride Common Stock Owned by Luggage 14.0
Telluride Share Price $14.00
Total Common Stock Consideration $196
Residual Consideration For Telluride Class B Shares $229
Telluride Class B Common Stock Owned by Luggage 12.8
Implied Telluride Class B Common Stock Price $17.91
Premium vs. Illustrative Telluride Share Price ($14.00) 28%
Aggregate Premium Paid $50
% of Market Cap 2.3%
Telluride Illustrative Transaction
Framework Delivered to Luggage on 9/6 |

| 13
– Preliminary Working Draft Subject to Material Revision –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of
the Board of Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or
on behalf of Telluride and publicly available information, and portions of the information contained herein may be based upon
statements, estimates and forecasts provided by Telluride. Centerview has relied upon the accuracy and completeness of the
foregoing information, and has not assumed any responsibility for any independent verification of such information or for any
independent evaluation or appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity,
or concerning the solvency or fair value of Telluride or any other entity.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary
description. In performing this financial analysis, Centerview has considered the results of its analysis as a whole and did not
necessarily attribute a particular weight to any particular portion of the analysis considered. Furthermore, selecting any portion
of Centerview’s analysis, without considering the analysis as a whole, would create an incomplete view of the process
underlying its financial analysis. Centerview may have deemed various assumptions more or less probable than other
assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not be taken
to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure,
and may not be disclosed publicly or made available to third parties without the prior written consent of Centerview. These
materials and any other advice, written or oral, rendered by Centerview are intended solely for the benefit and use of the
Special Committee of the Board of Directors of Telluride (in its capacity as such) in its consideration of strategic alternatives,
and are not for the benefit of, and do not convey any rights or remedies for any holder of securities of Telluride or any other
person. Centerview will not be responsible for and has not provided any tax, accounting, actuarial, legal or other specialist
advice. These materials are not intended to provide the sole basis for evaluating strategic alternatives, and this presentation
does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily incomplete and
should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(10)

| – Preliminary Working Draft Subject to Material Revision –
Project Telluride
Discussion Materials
September 2024 |

| 1
– Preliminary Working Draft Subject to Material Revision –
Executive Summary
▪ Telluride provided a framework on September 17 for potentially effecting a transaction whereby Telluride
would acquire Luggage; the framework implied a $52mm aggregate premium above market value at a
Telluride share price of $13.51
▪ Given the volatility of Telluride’s stock price, Luggage provided a framework on September 25 to mitigate
the impact of Telluride’s share price movements on premia
– At Telluride share prices below $14, assumed fixed premium for Telluride’s Class B shares of 35%
– At Telluride share prices at or above $14, assumed fixed aggregate premium of $62.5mm
▪ Subsequently, Luggage presented a revised framework on September 26
– At Telluride share prices below $14, assumed fixed premium for Telluride’s Class B shares of 35%
– At Telluride share prices above $14, assumed the premium for Telluride’s Class B shares steps down by
(125 bps) per every $1 increase in Telluride’s share price
▪ Should the Committee decide to move forward, key considerations include:
– Overall premium Telluride is willing to pay to effect a buyout of Luggage
– Total cash consideration Telluride is willing to use to fund a transaction (given stated ownership
preferences and shareholder dynamics)
– Measurement period for determining the reference Telluride share price (if utilizing a lookback VWAP,
limits the potential for flexing the premia)
1
2 |

| 2
– Preliminary Working Draft Subject to Material Revision –
▪ Luggage Common to receive
consideration dependent on
Telluride’s share price
– $20mm at $14/sh or below
– $25mm at $18/sh or above
– Linearly extrapolated between
$14/sh and $18/sh
▪ Luggage framework assumes the
following premia based on
Telluride’s share price:
– Fixed aggregate premium paid of
$62.5mm at or above Telluride
price of $14/sh
– Fixed % premium paid for Class
B shares of 35% below Telluride
price of $14/sh
▪ Telluride management has indicated
a preference to not pay more than
$400mm in total cash consideration
▪ Luggage indicated that Certares had
a preference to have less than 5% PF
ownership of Telluride
Summary of Luggage’s Framework
Source: Company filings, Luggage materials and FactSet as of September 26, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a
weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Based on diluted shares outstanding.
Luggage Framework Commentary
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Consideration to Luggage Common Equity $20.0 $20.0 $22.5 $25.0 $25.0
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 2 6 8 8 139 190 244
Total Consideration from Telluride $376 $438 $492 $545 $599
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price(1) $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $207 $242 $267 $293 $318
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.20 $18.88 $20.88 $22.88 $24.88
Aggregate Premium Paid $53.8 $62.5 $62.5 $62.5 $62.5
% of Market Cap 2.9% 2.9% 2.6% 2.3% 2.0%
Premium vs. Current Telluride Share Price ($14.57) 11.2% 29.6% 43.3% 57.1% 70.8%
Premium vs. Reference Telluride Share Price 35.0% 34.9% 30.5% 27.1% 24.4%
Premium vs. Telluride 10-Day VWAP ($14.42) 12.4% 31.0% 44.9% 58.7% 72.6%
Premium vs. Telluride 30-Day VWAP ($14.20) 14.1% 33.0% 47.0% 61.1% 75.2%
Memo: Assuming Total Max Cash Consideration of $400mm
Cash Consideration to Certares (assuming cash to Luggage Common) $26 $50 $48 $45 $45
Telluride Common Stock to Certares – $38 $92 $145 $199
# of Telluride Shares Issued to Certares – 2.7 5.7 8.1 9.9
PF Certares Ownership (1) 1.4% 3.5% 5.7% 7.3% 8.6%
Total Telluride Shares Issued – 2.7 5.7 8.1 9.9
% of Telluride Basic Shares Oustanding Issued --% 2.0% 4.1% 5.8% 7.2%
Memo: Assuming Max PF Certares Ownership of 5%
# of Telluride Shares Issued to Certares – 2.7 4.8 4.8 4.8
PF Certares Ownership (1) 1.4% 3.5% 5.0% 5.0% 5.0%
Cash Consideration to Certares $26 $50 $62 $104 $148
Total Cash Outlay for Telluride $376 $400 $415 $459 $503
Total Telluride Shares Issued (assuming cash to Luggage Common) – 2.7 4.8 4.8 4.8
% of Telluride Basic Shares Oustanding Issued --% 2.0% 3.4% 3.4% 3.4%
B
Illustrative Summary of Revised Framework as
Provided by Luggage on 9/25
C
A
A
B
E
C
D
E
D
1 |

| 3
– Preliminary Working Draft Subject to Material Revision –
Premium Paid at Various Telluride Share Prices per Luggage Framework
Source: Company filings, Luggage materials and FactSet as of September 26, 2024.
Note: Dollars in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company
filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a wei ghted average exercise price of
$34.88, ~13mm RSUs and ~1mm PSUs per company filings.
Aggregate Premium Paid and % of Market Cap
$53.8
$62.5 $62.5 $62.5 $62.5
2.9% 2.9%
2.6%
2.3%
2.0%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
% Premium for Class B Shares
35.0% 34.9%
30.5%
27.1%
24.4%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
Aggregate Premium Paid
Aggregate Premium Paid % of Market Cap
Aggregate Premium is fixed at
$62.5mm at $14 / sh and above
Implied Aggregate Premium %
of Market Cap is fixed at
~2.9% below $14 / sh
% Premium for
Class B shares is
fixed at 35%
below $14 / sh
Illustrative Summary of Revised Framework as
Provided by Luggage on 9/25
1 |

| 4
– Preliminary Working Draft Subject to Material Revision –
▪ Luggage Common to receive
consideration dependent on
Telluride’s share price
– $20mm at $14/sh or below
– $25mm at $18/sh or above
– Linearly extrapolated between
$14/sh and $18/sh
▪ Luggage revised framework assumes
the following premia based on
Telluride’s share price:
– Fixed % premium paid for Class B
shares of 35% below Telluride
price of $14/sh
– Decrease in % premium paid for
Class B shares by (125 bps) for
every dollar increase in Telluride
price above $14/sh, linearly
extrapolated
▪ Telluride management has indicated a
preference to not pay more than
$400mm in total cash consideration
▪ Luggage indicated that Certares had a
preference to have less than 5% PF
ownership of Telluride
Summary of Luggage’s Revised Framework
Source: Company filings, Luggage materials and FactSet as of September 26, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a
weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Based on diluted shares outstanding.
Luggage Framework Commentary
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Consideration to Luggage Common Equity $20.0 $20.0 $22.5 $25.0 $25.0
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 2 6 8 8 143 197 252
Total Consideration from Telluride $376 $438 $496 $552 $607
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price(1) $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $207 $242 $271 $300 $326
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.20 $18.88 $21.20 $23.40 $25.50
Aggregate Premium Paid $53.8 $62.5 $66.6 $69.1 $70.4
% of Market Cap 2.9% 2.9% 2.7% 2.5% 2.3%
Premium vs. Current Telluride Share Price ($14.57) 11.2% 29.6% 45.5% 60.6% 75.0%
Premium vs. Reference Telluride Share Price 35.0% 34.9% 32.5% 30.0% 27.5%
Premium vs. Telluride 10-Day VWAP ($14.42) 12.4% 31.0% 47.1% 62.3% 76.9%
Premium vs. Telluride 30-Day VWAP ($14.20) 14.1% 33.0% 49.3% 64.8% 79.5%
Memo: Assuming Total Max Cash Consideration of $400mm
Cash Consideration to Certares (assuming cash to Luggage Common) $26 $50 $48 $45 $45
Telluride Common Stock to Certares – $38 $96 $152 $207
# of Telluride Shares Issued to Certares – 2.7 6.0 8.4 10.3
PF Certares Ownership (1) 1.4% 3.5% 5.9% 7.6% 8.9%
Total Telluride Shares Issued – 2.7 6.0 8.4 10.3
% of Telluride Basic Shares Oustanding Issued --% 2.0% 4.3% 6.1% 7.4%
Memo: Assuming Max PF Certares Ownership of 5%
# of Telluride Shares Issued to Certares – 2.7 4.8 4.8 4.8
PF Certares Ownership (1) 1.4% 3.5% 5.0% 5.0% 5.0%
Cash Consideration to Certares $26 $50 $66 $111 $156
Total Cash Outlay for Telluride $376 $400 $419 $466 $511
Total Telluride Shares Issued (assuming cash to Luggage Common) – 2.7 4.8 4.8 4.8
% of Telluride Basic Shares Oustanding Issued --% 2.0% 3.4% 3.4% 3.4%
B
Illustrative Summary of Revised Framework as
Provided by Luggage on 9/26
A
A
D
B
C
C
D
2 |

| 5
– Preliminary Working Draft Subject to Material Revision –
Premium Paid at Various Telluride Share Prices per Revised Framework
Source: Company filings, Luggage materials and FactSet as of September 26, 2024.
Note: Dollars in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company
filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a wei ghted average exercise price of
$34.88, ~13mm RSUs and ~1mm PSUs per company filings.
Aggregate Premium Paid and % of Market Cap
$53.8
$62.5
$66.6
$69.1
$70.4
2.9% 2.9%
2.7%
2.5%
2.3%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
% Premium for Class B Shares
35.0% 34.9%
32.5%
30.0%
27.5%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
Aggregate Premium Paid
Aggregate Premium Paid % of Market Cap
Implied Aggregate Premium %
of Market Cap is fixed at
~2.9% below $14 / sh
% Premium for
Class B shares is
fixed at 35%
below $14 / sh
Illustrative Summary of Revised Framework as
Provided by Luggage on 9/26
% Premium for Class B shares
decreases by (125 bps) for every
dollar increase in Telluride share
price above $14 / sh
2 |

| 6
– Preliminary Working Draft Subject to Material Revision –
Certares Telluride Telluride Luggage Revised Luggage
Revised Counter Framework Counter Framework Framework Framework
Framework (As Delivered) (At Current Price) (At Current Price) (At Current Price)
9/9/2024 9/13/2024 9/26/2024 9/26/2024 9/26/2024
Consideration to Luggage Common $20 $20 $20 $21 $21
Plus: Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash + Telluride Common Stock to Certares 100 64 93 103 104
Plus: Penny-Warrants to Certares(1) 13 -- -- -- --
Total Consideration $463 $414 $443 $453 $455
Memo: Total Consideration to Certares $113 $64 $93 $103 $104
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Share Price $14.00 $13.51 $14.57 $14.57 $14.57
Total Common Stock Consideration $196 $189 $204 $204 $204
Residual Consideration For Telluride Class B Shares $267 $225 $238 $249 $250
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $20.87 $17.57 $18.63 $19.45 $19.57
% Premium vs. Current Telluride Share Price ($14.57) 43% 21% 28% 34% 34%
% Premium vs. Reference Telluride Share Price 49% 30% 28% 34% 34%
% Premium vs. Telluride 10-Day VWAP 47% 28% 29% 35% 36%
% Premium vs. Telluride 30-Day VWAP 44% 24% 31% 37% 38%
Implied Avg. Telluride Share Price (Common + B's Acq.) $17.28 $15.45 $16.51 $16.90 $16.95
% Premium vs. Current Telluride Share Price ($14.57) 19% 6% 13% 16% 16%
% Premium vs. Reference Telluride Share Price 23% 14% 13% 16% 16%
% Premium vs. Telluride 10-Day VWAP 22% 12% 15% 17% 18%
% Premium vs. Telluride 30-Day VWAP 19% 9% 16% 19% 19%
Aggregate Premium Paid $88 $52 $52 $63 $64
% of Market Cap 4.1% 2.5% 2.3% 2.8% 2.9%
Comparison of Illustrative Transaction Frameworks
Source: Company filings, Certares materials and FactSet as of September 26, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per
company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise
price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Assumes illustrative term of 3 years.
(2) Linearly extrapolated consideration to Luggage Common based on Luggage framework.
(3) Linearly extrapolated % premium for Class B shares based on revised Luggage framework.
Comparison of Frameworks (Telluride Perspective)
(2) (2)
(3)
1 2 |

| 7
– Preliminary Working Draft Subject to Material Revision –
Telluride Class B Common Stock Premium vs. Common Stock
0% 5% 10% 15% 20% 25% 30% 35% 40%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.42) 1% 6% 11% 16% 21% 26% 31% 36% 41%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.20) 3% 8% 13% 18% 23% 28% 33% 38% 44%
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Total Telluride Shares Owned by Luggage 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8
Implied Value of Total Consideration $391 $400 $409 $419 $428 $437 $447 $456 $465
Implied Telluride Share Price (Common + B's) $14.57 $14.92 $15.27 $15.61 $15.96 $16.31 $16.66 $17.00 $17.35
Premium / (Discount) vs. Current Telluride Share Price ($14.57) 0% 2% 5% 7% 10% 12% 14% 17% 19%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.42) 1% 3% 6% 8% 11% 13% 16% 18% 20%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.20) 3% 5% 7% 10% 12% 15% 17% 20% 22%
(Less): Exchangeable Senior Debentures ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330)
(Less): Illustrative Consideration to Luggage Common (20) (20) (20) (20) (20) (20) (20) (20) (20)
Total Consideration to Certares $41 $50 $59 $69 $78 $87 $97 $106 $115
# of Telluride Shares if Settled with Stock 2.8 3.4 4.1 4.7 5.4 6.0 6.6 7.3 7.9
% of Shares Outstanding Issued (1) 2.0% 2.5% 2.9% 3.4% 3.9% 4.3% 4.8% 5.2% 5.7%
PF Certares Ownership (2) 3.9% 4.4% 5.0% 5.5% 6.0% 6.5% 7.0% 7.5% 8.0%
Aggregate Premium Paid $-- $9 $19 $28 $37 $47 $56 $65 $75
Implied Premium as % Market Cap --% 0.4% 0.8% 1.3% 1.7% 2.1% 2.5% 2.9% 3.3%
Telluride Pro Forma '24E Net Leverage
All Cash Consideration to Certares 1.1x 1.1x 1.1x 1.2x 1.2x 1.2x 1.3x 1.3x 1.3x
All Stock Consideration (Exc. Exchangeable Senior Debentures) 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x
Analysis at Various Premia Paid for Telluride Class B Shares
Source: Luggage materials, Telluride projections per Telluride management as approved for Centerview’s use by the special committee of the Telluride board
of directors (the “Telluride Projections”), Company filings and FactSet as of September 26, 2024.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm. Reflects Telluride share price of $14.57. Assumes illustrative transaction
expenses of $15mm.
(1) Based on ~139mm of Telluride basic shares outstanding, per latest public filings.
(2) Reflects sum of shares issued to Certares and ~1.7mm of existing Telluride shares owned by Certares per company filings divided by pro forma
Telluride basic shares outstanding.
SQ ’24E Net Leverage: 0.0x |

| 8
– Preliminary Working Draft Subject to Material Revision –
Selected Share Reclassification Precedents
Source: Company filings, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Analysis reflects selected prior reclassification transactions >$500mm market cap since 2015. Excludes National
Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National Research high vote shares were
entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant premium to low vote shares
(including at a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As % % Premium
Company Ann. Date ($bn) (1) Of Mkt. Cap (2) 1-Day Prior 30-Day VWAP
MSC Industrial Jun-23 $5.4 3.5% 23% 26%
Constellation Brands Apr-22 43.8 3.4% 28% 36%
VMware Oct-21 67.8 0.0% 0% 8%
Victory Capital Sep-21 2.3 0.0% 0% (3%)
Snowflake Mar-21 76.6 0.0% 0% (5%)
Forest City Dec-16 4.8 2.2% 31% 26%
Stewart Info Jan-16 0.8 1.6% 35% 24%
Hubbell Aug-15 5.8 3.4% 28% 23%
Median $5.6 1.9% 25% 24%
Mean 25.9 1.8% 18% 17% |

| 9
– Preliminary Working Draft Subject to Material Revision –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of
the Board of Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or
on behalf of Telluride and publicly available information, and portions of the information contained herein may be based upon
statements, estimates and forecasts provided by Telluride. Centerview has relied upon the accuracy and completeness of the
foregoing information, and has not assumed any responsibility for any independent verification of such information or for any
independent evaluation or appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity,
or concerning the solvency or fair value of Telluride or any other entity.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary
description. In performing this financial analysis, Centerview has considered the results of its analysis as a whole and did not
necessarily attribute a particular weight to any particular portion of the analysis considered. Furthermore, selecting any portion
of Centerview’s analysis, without considering the analysis as a whole, would create an incomplete view of the process
underlying its financial analysis. Centerview may have deemed various assumptions more or less probable than other
assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not be taken
to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure,
and may not be disclosed publicly or made available to third parties without the prior written consent of Centerview. These
materials and any other advice, written or oral, rendered by Centerview are intended solely for the benefit and use of the
Special Committee of the Board of Directors of Telluride (in its capacity as such) in its consideration of strategic alternatives,
and are not for the benefit of, and do not convey any rights or remedies for any holder of securities of Telluride or any other
person. Centerview will not be responsible for and has not provided any tax, accounting, actuarial, legal or other specialist
advice. These materials are not intended to provide the sole basis for evaluating strategic alternatives, and this presentation
does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily incomplete and
should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(11)

| – Preliminary Working Draft Subject to Material Revision –
Project Telluride
Discussion Materials
October 2024 |

| 1
– Preliminary Working Draft Subject to Material Revision –
Executive Summary
Telluride provided a framework on September 17 for potentially effecting a transaction whereby Telluride
would acquire Luggage; the framework implied a $52mm aggregate premium above market value at a
Telluride share price of $13.51
Given the volatility of Telluride’s stock price, Certares provided a framework on September 30 to mitigate
the impact of Telluride’s share price movements on premia
– At Telluride share prices below $14, assumed fixed premium for Telluride’s Class B shares of 35%
– At Telluride share prices between $14 and $20, assumed the premium for Telluride’s Class B shares steps
down by (100 bps) per every $1 increase in Telluride’s share price
– At Telluride share prices above $20, assumed fixed premium for Telluride’s Class B shares of 29%
The framework assumes consideration to Certares of 50% / 50% cash / stock, subject to a cap on the
amount of stock issued that would result in Certares owning no more than 5% of pro forma Telluride
The mechanism to determine the Telluride reference share price remains a key consideration should the
Committee decide to move forward
– Telluride management has indicated a preference to not utilize more than $400mm in total cash
consideration, which may conflict with Certares’ pro forma ownership cap dependent on the Telluride
reference share price |

| 2
– Preliminary Working Draft Subject to Material Revision –
Luggage Common to receive $20mm of
consideration
– Potential for Luggage Common to
receive additional consideration above
$20mm if Telluride share price is above
$14, but would not increase total
consideration from Telluride
Certares’ revised framework assumes the
following premia based on Telluride’s share
price:
– Fixed % premium paid for Class B
shares of 35% at or below Telluride
price of $14/sh
– Decrease in % premium paid for Class
B shares by (100 bps) for every dollar
increase in Telluride price above
$14/sh, linearly extrapolated
– Fixed % premium paid for Class B
shares of 29% at or above Telluride
price of $20/sh
Consideration to Certares of 50% / 50%
cash / stock, subject to a cap on the
amount of stock that would result in
Certares owning 5% of PF Telluride
Framework assumes that at the time of a
transaction, any potential alternative
transactions with third parties are less
attractive or not actionable to Luggage or
Telluride
Summary of Certares Revised Framework
Source: Company filings, Certares materials and FactSet as of October 1, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a
weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Based on diluted shares outstanding.
Certares Framework Commentary
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Consideration to Luggage Common Equity $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 26 88 147 204 261
Total Consideration from Telluride $376 $438 $497 $554 $611
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $207 $242 $272 $302 $330
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.20 $18.90 $21.28 $23.58 $25.80
Aggregate Premium Paid $54 $63 $68 $71 $74
% of Market Cap 2.9% 2.9% 2.8% 2.6% 2.4%
Premium vs. Current Telluride Share Price ($14.09) 15% 34% 51% 67% 83%
Premium vs. Reference Telluride Share Price 35% 35% 33% 31% 29%
Premium vs. Telluride 10-Day VWAP ($14.63) 11% 29% 45% 61% 76%
Premium vs. Telluride 30-Day VWAP ($14.30) 13% 32% 49% 65% 80%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max PF Certares Ownership of 5%
Telluride Common Stock to Certares $13 $44 $73 $86 $96
# of Telluride Shares Issued to Certares 1.1 3.2 4.6 4.8 4.8
PF Certares Ownership (1) 2.2% 3.8% 4.8% 5.0% 5.0%
Cash Consideration to Certares $13 $44 $73 $118 $165
Total Cash Outlay for Telluride $363 $394 $423 $468 $515
Total Telluride Shares Issued (assuming cash to Luggage Common) 1.1 3.2 4.6 4.8 4.8
% of Telluride Basic Shares Oustanding Issued 0.8% 2.3% 3.3% 3.4% 3.4%
B
Illustrative Summary of Revised Framework as
Provided by Certares on 9/30
A
A
B
C C |

| 3
– Preliminary Working Draft Subject to Material Revision –
Premium Paid at Various Telluride Share Prices per Revised Framework
Source: Company filings, Certares materials and FactSet as of October 1, 2024.
Note: Dollars in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company
filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of
$34.88, ~13mm RSUs and ~1mm PSUs per company filings.
Aggregate Premium Paid and % of Market Cap
$54
$63
$68
$71
$74
2.9% 2.9% 2.8%
2.6%
2.4%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
% Premium for Class B Shares
35% 35%
33%
31%
29%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
Aggregate Premium Paid
Aggregate Premium Paid % of Market Cap
Implied Aggregate Premium %
of Market Cap is fixed at
~2.9% below $14 / sh
% Premium for
Class B shares is
fixed at 35% at or
below $14 / sh
% Premium for Class B shares
decreases by (100 bps) for every
dollar increase in Telluride share
price above $14 / sh
Illustrative Summary of Revised Framework as
Provided by Certares on 9/30
% Premium for
Class B shares is
fixed at 29% at or
above $20 / sh |

| 4
– Preliminary Working Draft Subject to Material Revision –
–
$5
$10
$15
$20
$25
$30
Apr-24 Jun-24 Aug-24 Oct-24 Dec-24
Telluride Reference Share Price Considerations
Source: Company filings and FactSet as of October 1, 2024.
Note: Dollars in millions. Percentages in annotations reflect one-day impact to Telluride’s prior 1-day closing price.
Telluride Stock Price Chart (Last 6 Months) & Potential Share Price Implications
$14.09
Reference Share Price Considerations
Provides certainty to transaction economics, removing
potential impact of transaction announcement to
Telluride’s share price
Simplifies communication with shareholders given defined
transaction terms and premia structure
Determined At Transaction Signing
Ensures premia paid are reflective of market conditions
at time of close
Allows for additional flexibility to the reference price in
response to unexpected market changes
Determined At Transaction Close
Higher consideration to Certares
Higher aggregate premium paid
Lower premium as % of market cap
Lower % premium for Telluride Class B shares
Consideration to Certares of ~$91mm
Aggregate premium paid of ~$63mm
Premium as % of market cap of ~2.9%
Premium for Telluride Class B shares of ~35%
Lower consideration to Certares
Lower aggregate premium paid
Fixed premium as % of market cap of ~2.9%
Fixed premium for Telluride Class B shares of 35%
1
2
3
May 8, 2024
Telluride announced Q1’24
earnings. Luggage filed updated
13D outlining pause in third party
transaction discussions: (29%)
August 6, 2024
Telluride announced
Q2’24 earnings: (17%)
$27.69
Benefits
Considerations
? Significant movement in Telluride’s share price between
signing and close may diminish perceived appeal of
agreement
? Removes ability to further negotiate or adjust terms
based on variable market dynamics
? Creates uncertainty regarding final transaction terms and
implied premia between signing and close
? Potential for higher aggregate premium paid than at time
of agreement if Telluride share price increases
(49%)
Increase
Flat
Decrease |

| 5
– Preliminary Working Draft Subject to Material Revision –
Comparison of Key Terms of Illustrative Frameworks
Certares Framework Illustrative Framework
% Premium for
Class B Shares
35.00% at or below $14/sh
29.00% at or above $20/sh
33.50% at or below $14/sh
26.75% at or above $20/sh
Change in %
Premium for
Class B Shares
(100 bps) (112.5 bps)
Consideration
to
Luggage
Common
$20mm
May increase if
Telluride price is >$14/sh,
but would not change total
consideration from Telluride
$20mm
Can accept
Certares position
Stock / Cash
Consideration
to Certares
50% / 50%
Subject to a cap on the amount
of stock issued that would result
in Certares owning no more
than 5% of PF Telluride
50% / 50%
Subject to new issuance
to Certares limited to
less than 5% of Telluride
basic shares outstanding
If the Committee chooses to respond to Certares’ framework, there are several key terms to consider
An illustrative framework is outlined below as a starting point for discussion
33.50% 33.50%
31.25% 29.00%
26.75%
35.00% 35.00% 33.00% 31.00%
29.00%
$12 $14 $16 $18 $20
Premia at Various Telluride Share Prices
Source: Company filings, Certares materials and FactSet as of October 1, 2024.
Note: Dollars in millions, except per share values. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common
shares owned by Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of
~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
2.8% 2.8% 2.6% 2.4% 2.2%
2.9% 2.9% 2.8% 2.6%
2.4%
$12 $14 $16 $18 $20
$51
$60 $64 $67 $68 $54
$63
$68 $71 $74
$12 $14 $16 $18 $20
Comparison of Illustrative Frameworks
% Premium for Class B Shares
Aggregate Premium Paid
Aggregate Premium as % of Telluride Market Cap
Per $1 increase in Telluride share price
between $14 and $20/sh
Certares Framework Illustrative Framework |

| 6
– Preliminary Working Draft Subject to Material Revision –
Luggage Common to receive $20mm of
consideration
– Potential for Luggage Common to
receive additional consideration above
$20mm if Telluride share price is above
$14, but would not increase total
consideration from Telluride
Illustrative framework assumes the
following premia based on Telluride’s share
price:
– Fixed % premium paid for Class B
shares of 33.5% at or below Telluride
price of $14/sh (implies aggregate
premium paid of ~$60mm at $14/sh)
– Decrease in % premium paid for Class
B shares by (112.5 bps) for every dollar
increase in Telluride price above
$14/sh, linearly extrapolated
– Fixed % premium paid for Class B
shares of 26.75% at or above Telluride
price of $20/sh
Consideration to Certares of 50% / 50%
cash / stock, subject to new issuance to
Certares limited to less than 5% of
Telluride basic shares outstanding
Potential Illustrative Transaction Framework
Source: Company filings, Certares materials and FactSet as of October 1, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a
weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Based on diluted shares outstanding.
Illustrative Framework Commentary
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Consideration to Luggage Common Equity $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 23 86 143 200 255
Total Consideration from Telluride $373 $436 $493 $550 $605
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $205 $239 $269 $297 $324
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.02 $18.69 $21.00 $23.22 $25.35
Aggregate Premium Paid $51 $60 $64 $67 $68
% of Market Cap 2.8% 2.8% 2.6% 2.4% 2.2%
Premium vs. Current Telluride Share Price ($14.09) 13.7% 32.6% 49.0% 64.8% 79.9%
Premium vs. Reference Telluride Share Price 33.50% 33.50% 31.25% 29.00% 26.75%
Premium vs. Telluride 10-Day VWAP ($14.63) 9.5% 27.8% 43.6% 58.7% 73.3%
Premium vs. Telluride 30-Day VWAP ($14.30) 12.0% 30.7% 46.9% 62.4% 77.3%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max Telluride BSO issued of 5%
Telluride Common Stock to Certares $12 $43 $72 $100 $127
# of Telluride Shares Issued to Certares 1.0 3.1 4.5 5.5 6.4
PF Certares Ownership (1) 2.1% 3.7% 4.8% 5.5% 6.1%
Cash Consideration to Certares $12 $43 $72 $100 $127
Total Cash Outlay for Telluride $362 $393 $422 $450 $477
Total Telluride Shares Issued (assuming cash to Luggage Common) 1.0 3.1 4.5 5.5 6.4
% of Telluride Basic Shares Oustanding Issued 0.7% 2.2% 3.2% 4.0% 4.6%
B
A
A
B
C
C |

| 7
– Preliminary Working Draft Subject to Material Revision –
$14.09
$18.41
$22.84
$27.60
$33.42
$18.59
$23.72
$29.25
$36.04
$18.62
$23.75
$29.28
$36.08
Current 2024 2025 2026 2027
Illustrative Future Share Price Analysis
Value Creation vs SQ
+1% +4% +6%
Net Leverage(3)
Status Quo 0.0x (0.3x) (0.8x)
1.2x 0.7x 0.1x
Assumed Multiple of 6.9x(1) EV / NTM EBITDA
Status Quo
Certares Framework
Illustrative Framework
Certares Framework
Future Share Price Analysis for Certares and Illustrative Frameworks
(1.2x)
(0.4x)
1x multiple
uplift reflects
$4.97 / share(2)
Source: Company filings, Telluride projections per Telluride management as approved for Centerview’s use by the special committee of the Telluride board of directors (the “Telluride Projections”) and FactSet as
of October 1, 2024.
Note: Dollars and shares in millions except per share prices. Cash reflects cash and cash equivalents less deferred merchants payable per Telluride management. Reflects historic balance sheet figures per
Telluride management and projected balance sheet figures per Telluride projections. Analysis assumes illustrative Luggage consideration of $20mm in cash. Assumes illustrative transaction expenses of
$15mm per Telluride Management. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm
RSUs and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of October 1, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management.
+8%
Illustrative Framework +1% +4% +6% +8%
Certares Framework
Illustrative Framework 1.2x 0.7x 0.1x (0.4x) |

| 8
– Preliminary Working Draft Subject to Material Revision –
Certares Telluride Telluride Certares Telluride
Revised Counter Framework Counter Framework Revised Framework Illustrative
Framework (As Delivered) (At Current Price) (At Current Price) Framework
Market Data as of 9/9/2024 9/13/2024 10/1/2024 10/1/2024 10/1/2024
Consideration to Luggage Common $20 $20 $20 $20 $20
Plus: Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash + Telluride Common Stock to Certares 100 64 80 91 88
Plus: Penny-Warrants to Certares(2) 13 -- -- -- --
Total Consideration $463 $414 $430 $441 $438
Memo: Total Consideration to Certares $113 $64 $80 $91 $88
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Share Price $14.00 $13.51 $14.09 $14.09 $14.09
Total Common Stock Consideration $196 $189 $198 $198 $198
Residual Consideration For Telluride Class B Shares $267 $225 $232 $243 $241
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $20.87 $17.57 $18.15 $19.01 $18.80
% Premium vs. Current Telluride Share Price ($14.09) 48% 25% 29% 35% 33%
% Premium vs. Reference Telluride Share Price 49% 30% 29% 35% 33%
% Premium vs. Telluride 10-Day VWAP 47% 28% 24% 30% 28%
% Premium vs. Telluride 30-Day VWAP 44% 24% 27% 33% 31%
Implied Avg. Telluride Share Price (Common + B's Acq.) $17.28 $15.45 $16.03 $16.44 $16.34
% Premium vs. Current Telluride Share Price ($14.09) 23% 10% 14% 17% 16%
% Premium vs. Reference Telluride Share Price 23% 14% 14% 17% 16%
% Premium vs. Telluride 10-Day VWAP 22% 12% 10% 12% 12%
% Premium vs. Telluride 30-Day VWAP 19% 9% 12% 15% 14%
Aggregate Premium Paid $88 $52 $52 $63 $60
% of Market Cap 4.1% 2.5% 2.4% 2.9% 2.8%
Comparison of Illustrative Transaction Frameworks
Source: Company filings, Certares materials and FactSet as of October 1, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares
outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects illustrative Telluride reference share price of $14 per Certares framework.
(2) Assumes illustrative term of 3 years.
(3) Linearly extrapolated % premium for Class B shares based on revised Certares framework.
(4) Linearly extrapolated % premium for Class B shares based on illustrative Telluride framework.
Comparison of Frameworks (Telluride Perspective)
(3) (4)
(1) |

| Appendix
Supplementary Materials |

| 10
– Preliminary Working Draft Subject to Material Revision –
Telluride Class B Common Stock Premium vs. Common Stock
0% 5% 10% 15% 20% 25% 30% 35% 40%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.63) (4%) 1% 6% 11% 16% 20% 25% 30% 35%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.30) (1%) 3% 8% 13% 18% 23% 28% 33% 38%
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Total Telluride Shares Owned by Luggage 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8
Implied Value of Total Consideration $378 $387 $396 $405 $414 $423 $432 $441 $450
Implied Telluride Share Price (Common + B's) $14.09 $14.43 $14.76 $15.10 $15.43 $15.77 $16.11 $16.44 $16.78
Premium / (Discount) vs. Current Telluride Share Price ($14.09) 0% 2% 5% 7% 10% 12% 14% 17% 19%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.63) (4%) (1%) 1% 3% 6% 8% 10% 12% 15%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.30) (1%) 1% 3% 6% 8% 10% 13% 15% 17%
(Less): Exchangeable Senior Debentures ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330)
(Less): Illustrative Consideration to Luggage Common (20) (20) (20) (20) (20) (20) (20) (20) (20)
Total Consideration to Certares $28 $37 $46 $55 $64 $73 $82 $91 $100
# of Telluride Shares if Settled with Stock 2.0 2.6 3.3 3.9 4.5 5.2 5.8 6.5 7.1
% of Shares Outstanding Issued (1) 1.4% 1.9% 2.3% 2.8% 3.3% 3.7% 4.2% 4.6% 5.1%
PF Certares Ownership (2) 3.2% 3.8% 4.3% 4.8% 5.3% 5.8% 6.3% 6.8% 7.3%
Aggregate Premium Paid $-- $9 $18 $27 $36 $45 $54 $63 $72
Implied Premium as % Market Cap --% 0.4% 0.8% 1.3% 1.7% 2.1% 2.5% 2.9% 3.3%
Telluride Pro Forma '24E Net Leverage
All Cash Consideration to Certares 1.1x 1.1x 1.1x 1.2x 1.2x 1.2x 1.3x 1.3x 1.3x
All Stock Consideration (Exc. Exchangeable Senior Debentures) 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x 1.0x
Analysis at Various Premia Paid for Telluride Class B Shares
Source: Certares materials, Telluride Projections, Company filings and FactSet as of October 1, 2024.
Note: Dollars in millions. Reflects par value of Series A Preferred of $270mm. Reflects Telluride share price of $14.09. Assumes illustrative transaction expenses of
$15mm.
(1) Based on ~139mm of Telluride basic shares outstanding, per latest public filings.
(2) Reflects sum of shares issued to Certares and ~1.7mm of existing Telluride shares owned by Certares per company filings divided by pro forma Telluride basic
shares outstanding.
SQ ’24E Net Leverage: 0.0x |

| 11
– Preliminary Working Draft Subject to Material Revision –
Selected Share Reclassification Precedents
Source: Company filings, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Analysis reflects selected prior reclassification transactions >$500mm market cap since 2015. Excludes National
Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National Research high vote shares were
entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant premium to low vote shares
(including at a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As % % Premium
Company Ann. Date ($bn) (1) Of Mkt. Cap (2) 1-Day Prior 30-Day VWAP
MSC Industrial Jun-23 $5.4 3.5% 23% 26%
Constellation Brands Apr-22 43.8 3.4% 28% 36%
VMware Oct-21 67.8 0.0% 0% 8%
Victory Capital Sep-21 2.3 0.0% 0% (3%)
Snowflake Mar-21 76.6 0.0% 0% (5%)
Forest City Dec-16 4.8 2.2% 31% 26%
Stewart Info Jan-16 0.8 1.6% 35% 24%
Hubbell Aug-15 5.8 3.4% 28% 23%
Median $5.6 1.9% 25% 24%
Mean 25.9 1.8% 18% 17% |

| Certares Transaction Frameworks
Supplementary Materials |

| 13
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/30/2024 |

| 14
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/30/2024 |

| 15
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/9/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/9/2024 |

| 16
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/9/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/9/2024 |

| 17
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (8/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 8/30/2024 |

| 18
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (8/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 8/30/2024 |

| 19
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (6/26/2024)
Source: Certares materials.
From Certares Materials
Provided on 6/26/2024 |

| 20
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (6/26/2024)
Source: Certares materials.
From Certares Materials
Provided on 6/26/2024 |

| 21
– Preliminary Working Draft Subject to Material Revision –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of
the Board of Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or
on behalf of Telluride and publicly available information, and portions of the information contained herein may be based upon
statements, estimates and forecasts provided by Telluride. Centerview has relied upon the accuracy and completeness of the
foregoing information, and has not assumed any responsibility for any independent verification of such information or for any
independent evaluation or appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity,
or concerning the solvency or fair value of Telluride or any other entity.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary
description. In performing this financial analysis, Centerview has considered the results of its analysis as a whole and did not
necessarily attribute a particular weight to any particular portion of the analysis considered. Furthermore, selecting any portion
of Centerview’s analysis, without considering the analysis as a whole, would create an incomplete view of the process
underlying its financial analysis. Centerview may have deemed various assumptions more or less probable than other
assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not be taken
to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure,
and may not be disclosed publicly or made available to third parties without the prior written consent of Centerview. These
materials and any other advice, written or oral, rendered by Centerview are intended solely for the benefit and use of the
Special Committee of the Board of Directors of Telluride (in its capacity as such) in its consideration of strategic alternatives,
and are not for the benefit of, and do not convey any rights or remedies for any holder of securities of Telluride or any other
person. Centerview will not be responsible for and has not provided any tax, accounting, actuarial, legal or other specialist
advice. These materials are not intended to provide the sole basis for evaluating strategic alternatives, and this presentation
does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily incomplete and
should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(12)

| – Preliminary Working Draft Subject to Material Revision –
Project Telluride
Discussion Materials
October 2024 |

| 1
– Preliminary Working Draft Subject to Material Revision –
Executive Summary
▪ Telluride provided a framework on September 17 for potentially effecting a transaction whereby Telluride
would acquire Luggage; the framework implied a $52mm aggregate premium above market value at a
Telluride share price of $13.51
▪ Given the volatility of Telluride’s stock price, Certares provided a framework on September 30 to mitigate
the impact of Telluride’s share price movements on premia
– At Telluride share prices below $14, assumed fixed premium for Telluride’s Class B shares of 35%
– At Telluride share prices between $14 and $20, assumed the premium for Telluride’s Class B shares steps
down by (100 bps) per every $1 increase in Telluride’s share price
– At Telluride share prices above $20, assumed fixed premium for Telluride’s Class B shares of 29%
▪ The framework assumes consideration to Certares of 50% / 50% cash / stock, subject to a cap on the
amount of stock issued that would result in Certares owning no more than 5% of pro forma Telluride
▪ The mechanism to determine the Telluride reference share price remains a key consideration should the
Committee decide to move forward
– Telluride management has indicated a preference to not utilize more than $450mm in total cash
consideration (including transaction fees), which may conflict with Certares’ pro forma ownership cap
dependent on the Telluride reference share price |

| 2
– Preliminary Working Draft Subject to Material Revision –
▪ Luggage Common to receive $20mm of
cash consideration
– Potential for Luggage Common to
receive additional consideration above
$20mm if Telluride share price is above
$14, but would not increase total
consideration from Telluride
▪ Certares’ revised framework assumes the
following premia based on Telluride’s share
price:
– Fixed % premium paid for Class B
shares of 35% at or below Telluride
price of $14/sh
– Decrease in % premium paid for Class
B shares by (100 bps) for every dollar
increase in Telluride price above
$14/sh, linearly extrapolated
– Fixed % premium paid for Class B
shares of 29% at or above Telluride
price of $20/sh
▪ Consideration to Certaresof 50% / 50%
cash / stock, subject to a cap on the
amount of stock that would result in
Certares owning 5% of PF Telluride
▪ Framework assumes that at the time of a
transaction, any potential alternative
transactions with third parties are less
attractive or not actionable to Luggage or
Telluride
▪ Telluride management has indicated a
preference to not utilize more than
~$435mm in cash (excluding fees)
Summary of Certares Revised Framework
Source: Company filings, Certares materials and FactSet as of October 4, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a
weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Based on diluted shares outstanding.
Certares Framework Commentary
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Cash Consideration to Luggage Common Equity $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 2 6 8 8 147 204 261
Total Consideration from Telluride $376 $438 $497 $554 $611
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $207 $242 $272 $302 $330
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.20 $18.90 $21.28 $23.58 $25.80
Aggregate Premium Paid $54 $63 $68 $71 $74
% of Market Cap 2.9% 2.9% 2.8% 2.6% 2.4%
Premium vs. Current Telluride Share Price ($14.71) 10% 28% 45% 60% 75%
Premium vs. Reference Telluride Share Price 35% 35% 33% 31% 29%
Premium vs. Telluride 10-Day VWAP ($14.69) 10% 29% 45% 60% 76%
Premium vs. Telluride 30-Day VWAP ($14.29) 13% 32% 49% 65% 81%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max PF Certares Ownership of 5%
Telluride Common Stock to Certares $13 $44 $73 $86 $96
# of Telluride Shares Issued to Certares 1.1 3.2 4.6 4.8 4.8
PF Certares Ownership (1) 2.2% 3.8% 4.8% 5.0% 5.0%
Cash Consideration to Certares $13 $44 $73 $118 $165
Total Cash Outlay for Telluride $363 $394 $423 $468 $515
Total Telluride Shares Issued (assuming cash to Luggage Common) 1.1 3.2 4.6 4.8 4.8
% of Telluride Basic Shares Oustanding Issued 0.8% 2.3% 3.3% 3.4% 3.4%
B
Illustrative Summary of Revised Framework as
Provided by Certares on 9/30
A
A
B
C
C
D
D |

| 3
– Preliminary Working Draft Subject to Material Revision –
Premium Paid at Various Telluride Share Prices per Revised Framework
Source: Company filings, Certares materials and FactSet as of October 4, 2024.
Note: Dollars in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company
filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a wei ghted average exercise price of
$34.88, ~13mm RSUs and ~1mm PSUs per company filings.
Aggregate Premium Paid and % of Market Cap
$54
$63
$68
$71
$74
2.9% 2.9% 2.8%
2.6%
2.4%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
% Premium for Class B Shares
35% 35%
33%
31%
29%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
Aggregate Premium Paid
Aggregate Premium Paid % of Market Cap
Implied Aggregate Premium %
of Market Cap is fixed at
~2.9% below $14 / sh
% Premium for
Class B shares is
fixed at 35% at or
below $14 / sh
% Premium for Class B shares
decreases by (100 bps) for every
dollar increase in Telluride share
price above $14 / sh
Illustrative Summary of Revised Framework as
Provided by Certares on 9/30
% Premium for
Class B shares is
fixed at 29% at or
above $20 / sh |

| 4
– Preliminary Working Draft Subject to Material Revision –
–
$5
$10
$15
$20
$25
$30
Apr-24 Jun-24 Aug-24 Oct-24 Dec-24
Telluride Reference Share Price Considerations
Source: Company filings and FactSet as of October 4, 2024.
Note: Dollars in millions. Percentages in annotations reflect one-day impact to Telluride’s prior 1-day closing price.
Telluride Stock Price Chart (Last 6 Months) & Potential Share Price Implications
$14.71
Reference Share Price Considerations
✓ Provides certainty to transaction economics, removing
potential impact of transaction announcement to
Telluride’s share price
✓ Simplifies communication with shareholders given defined
transaction terms and premia structure
Determined At Transaction Signing
✓ Ensures premia paid are reflective of market conditions
at time of close
✓ Allows for additional flexibility to the reference price in
response to unexpected market changes
Determined At Transaction Close
▪ Higher consideration to Certares
▪ Higher aggregate premium paid
▪ Lower premium as % of market cap
▪ Lower % premium for Telluride Class B shares
▪ Consideration to Certaresof ~$109mm
▪ Aggregate premium paid of ~$65mm
▪ Premium as % of market cap of ~2.9%
▪ Premium for Telluride Class B shares of ~34%
▪ Lower consideration to Certares
▪ Lower aggregate premium paid
▪ Fixed premium as % of market cap of ~2.9%
▪ Fixed premium for Telluride Class B shares of 35%
1
2
3
May 8, 2024
Telluride announced Q1’24
earnings. Luggage filed updated
13D outlining pause in third party
transaction discussions: (29%)
August 6, 2024
Telluride announced
Q2’24 earnings: (17%)
$27.06
Benefits
Considerations
? Significant movement in Telluride’s share price between
signing and close may diminish perceived appeal of
agreement
? Removes ability to further negotiate or adjust terms
based on variable market dynamics
? Creates uncertainty regarding final transaction terms and
implied premia between signing and close
? Potential for higher aggregate premium paid than at time
of agreement if Telluride share price increases
(46%)
Increase
Flat
Decrease |

| 5
– Preliminary Working Draft Subject to Material Revision –
Comparison of Key Terms of Illustrative Frameworks
Certares Framework Illustrative Framework
% Premium for
Class B Shares
35.0% at or below $14/sh
29.0% at or above $20/sh
33.5% at or below $14/sh
11.0% at $20/sh and
linearly extrapolated
thereafter
Change in %
Premium for
Class B Shares
(100 bps)
Per $1 increase in Telluride
share price between
$14 and $20/sh
(375 bps)
Per $1 increase in Telluride
share price above $14/sh; in
no scenario is Certares to
receive greater than par
value of ~$275mm(1)
Consideration
to
Luggage
Common
$20mm
May increase if
Telluride price is >$14/sh,
but would not change total
consideration from Telluride
$51 $60
$53
$43
$28
$54
$63 $68 $71 $74
$20mm
$12 $14 $16 $18 $20
Can accept
Certares position
33.5% 33.5%
26.0%
18.5%
11.0%
35.0% 35.0% 33.0% 31.0%
29.0%
$12 $14 $16 $18 $20
Stock / Cash
Consideration
to Certares
50% / 50%
Subject to a cap on the amount
of stock issued that would result
in Certares owning no more
than 5% of PF Telluride
2.8% 2.8%
2.2%
1.5%
0.9%
2.9% 2.9% 2.8% 2.6% 2.4%
$12 $14 $16 $18 $20
50% / 50%
Subject to new issuance
to Certares limited to
less than 5% of Telluride
basic shares outstanding
▪ If the Committee chooses to respond to Certares’ framework, there are several key terms to consider
▪ An illustrative framework is outlined below as a starting point for discussion
Premia at Various Telluride Share Prices
Source: Company filings, Certares materials and FactSet as of October 4, 2024.
Note: Dollars in millions, except per share values. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted
average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects par value as of March 2025.
Comparison of Illustrative Frameworks
% Premium for Class B Shares
Aggregate Premium Paid
Aggregate Premium as % of Telluride Market Cap
Certares Framework Illustrative Framework |

| 6
– Preliminary Working Draft Subject to Material Revision –
▪ Luggage Common to receive $20mm of
cash consideration
– Potential for Luggage Common to
receive additional consideration above
$20mm if Telluride share price is above
$14, but would not increase total
consideration from Telluride
▪ Reflects value of 26.8mm Telluride shares
owned by Luggage less $330mm of
Exchangeable Senior Debentures
▪ Illustrative framework assumes the
following premia based on Telluride’s share
price:
– Fixed % premium paid for Class B
shares of 33.5% at or below Telluride
price of $14/sh (implies aggregate
premium paid of ~$60mm at $14/sh)
– Decrease in % premium paid for Class
B shares by (375 bps) for every dollar
increase in Telluride price above
$14/sh, linearly extrapolated; in no
scenario is Certares to receive greater
than par value of ~$275mm (as of
March 2025)
▪ Consideration to Certaresof 50% / 50%
cash / stock, subject to new issuance to
Certares limited to less than 5% of
Telluride basic shares outstanding
▪ Telluride management has indicated a
preference to not utilize more than
~$435mm in cash (excluding fees)
Potential Illustrative Transaction Framework
Source: Company filings, Certares materials and FactSet as of October 4, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares
outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $3 4.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects Series A Preferred par value of $275mm as of March 2025 per Certares materials.
(2) Based on diluted shares outstanding.
Illustrative Framework Commentary
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Cash Consideration to Luggage Common Equity $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 23 86 132 175 215
Total Consideration from Telluride $373 $436 $482 $525 $565
Implied $ Discount to Certares Par Value (1) ($252) ($189) ($143) ($100) ($60)
Certares Recovery Value ($8) $46 $99 $153 $206
Implied $ Premium to Certares Recovery Value $31 $40 $33 $23 $8
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $205 $239 $258 $273 $284
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.02 $18.69 $20.16 $21.33 $22.20
Aggregate Premium Paid $51 $60 $53 $43 $28
% of Market Cap 2.8% 2.8% 2.2% 1.5% 0.9%
Premium vs. Current Telluride Share Price ($14.71) 8.9% 27.1% 37.0% 45.0% 50.9%
Premium vs. Reference Telluride Share Price 33.5% 33.5% 26.0% 18.5% 11.0%
Premium vs. Telluride 10-Day VWAP ($14.69) 9.0% 27.2% 37.2% 45.2% 51.1%
Premium vs. Telluride 30-Day VWAP ($14.29) 12.1% 30.8% 41.1% 49.3% 55.3%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max Telluride BSO issued of 5%
Telluride Common Stock to Certares $12 $43 $66 $88 $107
# of Telluride Shares Issued to Certares 1.0 3.1 4.1 4.9 5.4
PF Certares Ownership (2) 2.1% 3.7% 4.5% 5.1% 5.4%
Cash Consideration to Certares $12 $43 $66 $88 $107
Total Cash Outlay for Telluride $362 $393 $416 $438 $457
Total Telluride Shares Issued (assuming cash to Luggage Common) 1.0 3.1 4.1 4.9 5.4
% of Telluride Basic Shares Oustanding Issued 0.7% 2.2% 3.0% 3.5% 3.9%
B
A
A
C
D D
B
C
E
E |

| 7
– Preliminary Working Draft Subject to Material Revision –
$14.71
$19.15
$23.73
$28.61
$34.57
$19.31
$24.58
$30.23
$37.18
$19.36
$24.65
$30.31
$37.27
Current 2024 2025 2026 2027
Illustrative Future Share Price Analysis
Value Creation vs SQ
+1% +4% +6%
Net Leverage(3)
Status Quo 0.0x (0.3x) (0.8x)
1.2x 0.8x 0.2x
Assumed Multiple of 7.1x(1) EV / NTM EBITDA
Status Quo
Certares Framework
Illustrative Framework
Certares Framework
Future Share Price Analysis for Certares and Illustrative Frameworks
(1.2x)
(0.4x)
1x multiple
uplift reflects
$4.96 / share(2)
Source: Company filings, Telluride projections per Telluride management as approved for Centerview’s use by the special committee of the Telluride board of directors (the “Telluride Projections”) and FactSet as
of October 4, 2024.
Note: Dollars and shares in millions except per share prices. Cash reflects cash and cash equivalents less deferred merchants pa yable per Telluride management. Reflects historic balance sheet figures per
Telluride management and projected balance sheet figures per Telluride projections. Analysis assumes illustrative Luggage consideration of $20mm in cash. Assumes illustrative transaction expenses of
$17.5mm per Telluride Management. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm
RSUs and ~1mm PSUs per company filings.
(1) Reflects NTM Telluride multiple as of October 4, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
(3) Reflects cash and cash equivalents less deferred merchants payable per Telluride management.
+8%
Illustrative Framework +1% +4% +6% +8%
Certares Framework
Illustrative Framework 1.2x 0.7x 0.2x (0.4x) |

| 8
– Preliminary Working Draft Subject to Material Revision –
Certares Telluride Telluride Certares Telluride
Revised Counter Framework Counter Framework Revised Framework Illustrative
Framework (As Delivered) (At Current Price) (At Current Price) Framework
Market Data as of 9/9/2024 9/13/2024 10/4/2024 10/4/2024 10/4/2024
Consideration to Luggage Common $20 $20 $20 $20 $20
Plus: Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash + Telluride Common Stock to Certares 100 64 97 109 103
Plus: Penny-Warrants to Certares(2) 13 -- -- -- --
Total Consideration $463 $414 $447 $459 $453
Memo: Total Consideration to Certares $113 $64 $97 $109 $103
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Share Price $14.00 $13.51 $14.71 $14.71 $14.71
Total Common Stock Consideration $196 $189 $206 $206 $206
Residual Consideration For Telluride Class B Shares $267 $225 $240 $253 $246
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $20.87 $17.57 $18.77 $19.75 $19.25
% Premium vs. Current Telluride Share Price ($14.71) 42% 19% 28% 34% 31%
% Premium vs. Reference Telluride Share Price 49% 30% 28% 34% 31%
% Premium vs. Telluride 10-Day VWAP 47% 28% 28% 34% 31%
% Premium vs. Telluride 30-Day VWAP 44% 24% 31% 38% 35%
Implied Avg. Telluride Share Price (Common + B's Acq.) $17.28 $15.45 $16.65 $17.12 $16.87
% Premium vs. Current Telluride Share Price ($14.71) 17% 5% 13% 16% 15%
% Premium vs. Reference Telluride Share Price 23% 14% 13% 16% 15%
% Premium vs. Telluride 10-Day VWAP 22% 12% 13% 16% 15%
% Premium vs. Telluride 30-Day VWAP 19% 9% 16% 20% 18%
Aggregate Premium Paid $88 $52 $52 $65 $58
% of Market Cap 4.1% 2.5% 2.3% 2.9% 2.6%
Comparison of Illustrative Transaction Frameworks
Source: Company filings, Certares materials and FactSet as of October 4, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares
outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $3 4.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects illustrative Telluride reference share price of $14 per Certaresframework.
(2) Assumes illustrative term of 3 years.
(3) Linearly extrapolated % premium for Class B shares based on revised Certaresframework.
(4) Linearly extrapolated % premium for Class B shares based on illustrative Telluride framework.
Comparison of Frameworks (Telluride Perspective)
(3) (4)
(1) |

| Appendix
Supplementary Materials |

| 10
– Preliminary Working Draft Subject to Material Revision –
Telluride Class B Common Stock Premium vs. Common Stock
0% 5% 10% 15% 20% 25% 30% 35% 40%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.69) 0% 5% 10% 15% 20% 25% 30% 35% 40%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.29) 3% 8% 13% 18% 24% 29% 34% 39% 44%
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Total Telluride Shares Owned by Luggage 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8
Implied Value of Total Consideration $395 $404 $413 $423 $432 $442 $451 $460 $470
Implied Telluride Share Price (Common + B's) $14.71 $15.06 $15.41 $15.76 $16.11 $16.46 $16.82 $17.17 $17.52
Premium / (Discount) vs. Current Telluride Share Price ($14.71) 0% 2% 5% 7% 10% 12% 14% 17% 19%
Premium / (Discount) vs. Telluride 10-Day VWAP ($14.69) 0% 2% 5% 7% 10% 12% 14% 17% 19%
Premium / (Discount) vs. Telluride 30-Day VWAP ($14.29) 3% 5% 8% 10% 13% 15% 18% 20% 23%
(Less): Exchangeable Senior Debentures ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330) ($330)
(Less): Illustrative Cash Consideration to Luggage Common (20) (20) (20) (20) (20) (20) (20) (20) (20)
Total Consideration to Certares $45 $54 $63 $73 $82 $92 $101 $110 $120
# of Telluride Shares if Settled with Stock 3.0 3.7 4.3 5.0 5.6 6.2 6.9 7.5 8.2
% of Shares Outstanding Issued (1) 2.2% 2.6% 3.1% 3.6% 4.0% 4.5% 4.9% 5.4% 5.9%
PF Certares Ownership (2) 4.2% 4.7% 5.2% 5.7% 6.2% 6.7% 7.2% 7.7% 8.2%
Aggregate Premium Paid $-- $9 $19 $28 $38 $47 $56 $66 $75
Implied Premium as % Market Cap --% 0.4% 0.8% 1.3% 1.7% 2.1% 2.5% 2.9% 3.3%
Telluride Pro Forma '24E Net Leverage
All Cash Consideration to Certares 1.2x 1.2x 1.3x 1.3x 1.3x 1.3x 1.4x 1.4x 1.4x
All Stock Consideration (Exc. Exchangeable Senior Debentures) 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x 1.1x
Analysis at Various Premia Paid for Telluride Class B Shares
Source: Certares materials, Telluride Projections, Company filings and FactSet as of October 4, 2024.
Note: Dollars in millions. Reflects Telluride share price of $14.71. Assumes illustrative transaction expenses of $17.5mm.
(1) Based on ~139mm of Telluride basic shares outstanding, per latest public filings.
(2) Reflects sum of shares issued to Certares and ~1.8mm of existing Telluride shares owned by Certares per company filings divided by pro forma Telluride basic
shares outstanding.
SQ ’24E Net Leverage: 0.0x |

| 11
– Preliminary Working Draft Subject to Material Revision –
Selected Share Reclassification Precedents
Source: Company filings, Wall Street research, press releases and FactSet.
Note: Dollars in billions. Analysis reflects selected prior reclassification transactions >$500mm market cap since 2015. Excludes National
Research in 2017, exchanged at 57% premium per high vote share (8.3% of market cap). The National Research high vote shares were
entitled to 6x dividend of the low vote shares and the high vote shares historically traded at a significant premium to low vote shares
(including at a 56% premium immediately prior to the announcement of the reclassification).
(1) Reflects market cap as of announcement date, calculated as basic shares outstanding per public filings multiplied by low vote share price.
(2) Reflects consideration paid / market cap as of announcement date.
Selected prior reclassification transactions >$500mm market cap since 2015
Selected Precedent Share Reclassification Transactions
Market Cap Premium As % % Premium
Company Ann. Date ($bn) (1) Of Mkt. Cap (2) 1-Day Prior 30-Day VWAP
MSC Industrial Jun-23 $5.4 3.5% 23% 26%
Constellation Brands Apr-22 43.8 3.4% 28% 36%
VMware Oct-21 67.8 0.0% 0% 8%
Victory Capital Sep-21 2.3 0.0% 0% (3%)
Snowflake Mar-21 76.6 0.0% 0% (5%)
Forest City Dec-16 4.8 2.2% 31% 26%
Stewart Info Jan-16 0.8 1.6% 35% 24%
Hubbell Aug-15 5.8 3.4% 28% 23%
Median $5.6 1.9% 25% 24%
Mean 25.9 1.8% 18% 17% |

| Certares Transaction Frameworks
Supplementary Materials |

| 13
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/30/2024 |

| 14
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/30/2024 |

| 15
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/9/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/9/2024 |

| 16
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/9/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/9/2024 |

| 17
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (8/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 8/30/2024 |

| 18
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (8/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 8/30/2024 |

| 19
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (6/26/2024)
Source: Certares materials.
From Certares Materials
Provided on 6/26/2024 |

| 20
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (6/26/2024)
Source: Certares materials.
From Certares Materials
Provided on 6/26/2024 |

| 21
– Preliminary Working Draft Subject to Material Revision –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of
the Board of Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or
on behalf of Telluride and publicly available information, and portions of the information contained herein may be based upon
statements, estimates and forecasts provided by Telluride. Centerview has relied upon the accuracy and completeness of the
foregoing information, and has not assumed any responsibility for any independent verification of such information or for any
independent evaluation or appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity,
or concerning the solvency or fair value of Telluride or any other entity.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary
description. In performing this financial analysis, Centerview has considered the results of its analysis as a whole and did not
necessarily attribute a particular weight to any particular portion of the analysis considered. Furthermore, selecting any portion
of Centerview’s analysis, without considering the analysis as a whole, would create an incomplete view of the process
underlying its financial analysis. Centerview may have deemed various assumptions more or less probable than other
assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not be taken
to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure,
and may not be disclosed publicly or made available to third parties without the prior written consent of Centerview. These
materials and any other advice, written or oral, rendered by Centerview are intended solely for the benefit and use of the
Special Committee of the Board of Directors of Telluride (in its capacity as such) in its consideration of strategic alternatives,
and are not for the benefit of, and do not convey any rights or remedies for any holder of securities of Telluride or any other
person. Centerview will not be responsible for and has not provided any tax, accounting, actuarial, legal or other specialist
advice. These materials are not intended to provide the sole basis for evaluating strategic alternatives, and this presentation
does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily incomplete and
should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(13)

| – Preliminary Working Draft Subject to Material Revision –
Project Telluride
Discussion Materials
October 11, 2024 |

| 1
– Preliminary Working Draft Subject to Material Revision –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of
Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic alternatives for Telluride and for
no other purpose. The information contained herein is based upon information supplied by or on behalf of Telluride and publicly available
information, and portions of the information contained herein may be based upon statements, estimates and forecasts provided by Telluride.
Centerview has relied upon the accuracy and completeness of the foregoing information, and has not assumed any responsibilityfor any
independent verification of such information or for any independent evaluation or appraisal of any of the assets or liabilities (contingent or
otherwise) of Telluride or any other entity, or concerning the solvency or fair value of Telluride or any other entity. With respect to financial
forecasts, Centerview has assumed that such forecasts have been reasonably prepared on bases reflecting the best currently available estimates
and judgments of the management of Telluride as to the future financial performance of Telluride, and at your direction Centerview has relied
upon such forecasts, as provided by Telluride’s management, with respect to Telluride. Centerview assumes no responsibility for and expresses
no view as to such forecasts or the assumptions on which they are based. The information set forth herein is based upon economic, monetary,
market and other conditions as in effect on, and the information made available to us as of, the date hereof, unless indicated otherwise and
Centerview assumes no obligation to update or otherwise revise these materials.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performing
this financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute aparticular weight to any
particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without considering the analysis as a
whole, would create an incomplete view of the process underlying its financial analysis. Centerview may have deemed various assumptions more
or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not
be taken to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure, and may not be
disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and any other advice,
written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of
Telluride (in its capacity as such) in its consideration of strategic alternatives, and are not for the benefit of, and do not convey any rights or
remedies for any holder of securities of Telluride or any other person. Centerview will not be responsible for and has not provided any tax,
accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evaluating strategic
alternatives, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily
incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. |

| 2
– Preliminary Working Draft Subject to Material Revision –
Executive Summary
▪ Since the July Board update, discussions have continued between Telluride, Luggage and Certaresregarding a
potential transaction whereby Telluride would acquire Luggage and eliminate its dual-class share structure
– Addresses questions regarding impact of Luggage control
– Aligns voting and economic ownership for all shareholders with potential to expand the shareholder base
▪ On September 30, Certares provided a framework assuming premia as a function of Telluride’s share price
– At Telluride share prices below $14, assumed fixed premium for Telluride’s Class B shares of 35%
– At Telluride share prices between $14 and $20, assumed the premium for Telluride’s Class B shares steps
down by (100 bps) per every $1 increase in Telluride’s share price; fixed premium of 29% above $20/sh
– Consideration to Certares of 50% / 50% cash / stock, subject to a cap on the amount of stock issued that
would result in Certares owning no more than 5% of pro forma Telluride
▪ Based on discussions between the Special Committee and advisors, a counter-framework has been drafted
with a preference to:
– Limit total cash outlay by Telluride to $435mm (excluding transaction fees)
– Limit new share issuance to Certaresto less than 5% of Telluride basic shares outstanding |

| 3
– Preliminary Working Draft Subject to Material Revision –
54%
57%
49%
34%
10%
28%
30%
33%
26-Jun 26-Jul 30-Aug 6-Sep 9-Sep 17-Sep 30-Sep Current
4.9%
4.8%
4.1%
2.9%
0.9%
2.3%
2.5%
2.7%
26-Jun 26-Jul 30-Aug 6-Sep 9-Sep 17-Sep 30-Sep Current
Evolution of Telluride and Certares Frameworks
Premium as % of Market Cap % Premium for Class B Shares(2)
Source: Company filings, Certares materials and FactSet as of October 7, 2024.
Note: Dollars and shares in millions. Framework dates reflect date of receipt or delivery of framework. Analysis reflects 14.0mm Telluride common shares
(net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic
shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
Frameworks reflect keep value of to Telluride of ~$86mm (including $10mm tax leakage).
(1) Reflects premium excluding consideration; assumes cash and stock consideration in lieu of .
(2) Reflects premium to reference price as provided in the respective frameworks.
▪ Bid-ask spread between Certares and Telluride frameworks has gradually converged
(1) (1)
Certares Framework Telluride Counter-Framework
Aggregate Premium ($mm)
$128 $23 $107 $50 $88 $52 $65 $60 |

| 4
– Preliminary Working Draft Subject to Material Revision –
▪ Luggage Common to receive $20mm of
cash consideration
– Potential for Luggage Common to
receive additional consideration above
$20mm if Telluride share price is above
$14, but would not increase total
consideration from Telluride
▪ Certares’ revised framework assumes the
following premia based on Telluride’s share
price:
– Fixed % premium paid for Class B
shares of 35% at or below Telluride
price of $14/sh
– Decrease in % premium paid for Class
B shares by (100 bps) for every dollar
increase in Telluride price above
$14/sh, linearly extrapolated
– Fixed % premium paid for Class B
shares of 29% at or above Telluride
price of $20/sh
▪ Consideration to Certaresof 50% / 50%
cash / stock, subject to a cap on the
amount of stock that would result in
Certares owning 5% of PF Telluride
▪ Framework assumes that at the time of a
transaction, any potential alternative
transactions with third parties are less
attractive or not actionable to Luggage or
Telluride
▪ Telluride management has indicated a
preference to not utilize more than
~$435mm in cash (excluding fees)
Summary of Certares Framework (9/30/2024)
Source: Company filings, Certares materials and FactSet as of October 7, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a
weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Based on diluted shares outstanding.
Certares Framework Commentary
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Cash Consideration to Luggage Common Equity $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 2 6 8 8 147 204 261
Total Consideration from Telluride $376 $438 $497 $554 $611
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $207 $242 $272 $302 $330
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.20 $18.90 $21.28 $23.58 $25.80
Aggregate Premium Paid $54 $63 $68 $71 $74
% of Market Cap 2.9% 2.9% 2.8% 2.6% 2.4%
Premium vs. Current Telluride Share Price ($14.36) 13% 32% 48% 64% 80%
Premium vs. Reference Telluride Share Price 35% 35% 33% 31% 29%
Premium vs. Telluride 10-Day VWAP ($14.61) 11% 29% 46% 61% 77%
Premium vs. Telluride 30-Day VWAP ($14.30) 13% 32% 49% 65% 80%
Implied Avg. Telluride Share Price (Common + B's Acq.) $14.00 $16.34 $18.52 $20.66 $22.77
Premium vs. Reference Telluride Share Price 17% 17% 16% 15% 14%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max PF Certares Ownership of 5%
Telluride Common Stock to Certares $13 $44 $73 $86 $96
# of Telluride Shares Issued to Certares 1.1 3.2 4.6 4.8 4.8
PF Certares Ownership (1) 2.2% 3.8% 4.8% 5.0% 5.0%
Cash Consideration to Certares $13 $44 $73 $118 $165
Total Cash Outlay for Telluride $363 $394 $423 $468 $515
Total Telluride Shares Issued (assuming cash to Luggage Common) 1.1 3.2 4.6 4.8 4.8
% of Telluride Basic Shares Oustanding Issued 0.8% 2.3% 3.3% 3.4% 3.4%
Net Shares Retired 25.8 23.7 22.2 22.0 22.0
% of Telluride Basic Shares Oustanding 18.5% 17.0% 16.0% 15.8% 15.8%
B
Illustrative Summary of Revised Framework as
Provided by Certares on 9/30/2024
A
A
B
C
C
D
D |

| 5
– Preliminary Working Draft Subject to Material Revision –
Premium Paid at Various Telluride Share Prices per Revised Framework
Source: Company filings, Certares materials and FactSet as of October 7, 2024.
Note: Dollars in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company
filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a wei ghted average exercise price of
$34.88, ~13mm RSUs and ~1mm PSUs per company filings.
Aggregate Premium Paid and % of Market Cap
$54
$63
$68
$71
$74
2.9% 2.9% 2.8%
2.6%
2.4%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
% Premium for Class B Shares
35% 35%
33%
31%
29%
$12.00 $14.00 $16.00 $18.00 $20.00
Telluride Share Price
Aggregate Premium Paid
Aggregate Premium Paid % of Market Cap
Implied Aggregate Premium %
of Market Cap is fixed at
~2.9% below $14 / sh
% Premium for
Class B shares is
fixed at 35% at or
below $14 / sh
% Premium for Class B shares
decreases by (100 bps) for every
dollar increase in Telluride share
price above $14 / sh
Illustrative Summary of Revised Framework as
Provided by Certares on 9/30/2024
% Premium for
Class B shares is
fixed at 29% at or
above $20 / sh |

| 6
– Preliminary Working Draft Subject to Material Revision –
Overview of Counter-Framework
Certares Framework Counter-Framework
% Premium for
Class B Shares
35.0% at or below $14/sh
29.0% at or above $20/sh
33.5% at or below $14/sh
21.5% at $20/sh and
linearly extrapolated
thereafter
Change in %
Premium for
Class B Shares
(100 bps)
Per $1 increase in Telluride
share price between
$14/sh and $20/sh
$51
$60 $60 $59 $55
$54
$63 $68 $71 $74
$12 $14 $16 $18 $20
33.5% 33.5%
29.5%
25.5%
21.5%
35.0% 35.0% 33.0% 31.0%
29.0%
$12 $14 $16 $18 $20
(200 bps)
Per $1 increase, linearly
extrapolated, in Telluride share
price above $14/sh; total
proceeds to Certares not to
exceed par value of ~$275mm(1)
Consideration
to
Luggage
Common
2.8% 2.8% 2.5% 2.1% 1.8%
2.9% 2.9% 2.8% 2.6% 2.4%
$12 $14 $16 $18 $20
$20mm
May increase if
Telluride price is >$14/sh,
but would not change total
consideration from Telluride
$20mm
Special Committee
recommends accepting
Certares position
Stock / Cash
Consideration
to Certares
50% / 50%
Subject to a cap on the amount
of stock issued that would result
in Certares owning no more
than 5% of PF Telluride
50% / 50%
Subject to amount of cash to
Certares that would result in a
max cash outlay of $435mm
by Telluride and shares issued
of less than 5% of Telluride
BSO
Premia at Various Telluride Share Prices
Source: Company filings, Certares materials and FactSet as of October 7, 2024.
Note: Dollars in millions, except per share values. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by
Luggage per company filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted
average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects par value as of March 2025.
Comparison of Frameworks
% Premium for Class B Shares
Aggregate Premium Paid
Aggregate Premium as % of Telluride Market Cap
Certares Framework Counter-Framework |

| Draft of Counter-Framework |

| 8
– Preliminary Working Draft Subject to Material Revision –
We Are Aligned On A Transaction Framework
Exchangeable Senior
Debentures
Variable Prepaid
Forward
Luggage Common
Equity ▪ Cash to help facilitate the Luggage shareholder vote
▪ 2.422mm Telluride Common shares to be settled in advance of transaction
▪ Assumed by Telluride and repaid at par for $330mm in cash
Series A
Preferred Stock ▪ Cash and Telluride Common shares
Luggage Stakeholder Consideration Received Alignment
Transaction
Expenses ▪ Luggage cash on hand used to pay expenses related to wind-up |

| 9
– Preliminary Working Draft Subject to Material Revision –
Illustrative Transaction Framework
Subject to due diligence and further evaluation of potential tax implications (e.g., related to the wind-up of Luggage),
and predicated on form of consideration
Consideration Received
Luggage Common
Equity
▪ To receive consideration of $20mm in cash
▪ Allocation between Luggage Series A and Series B shares to be determined
Exchangeable Senior
Debentures
▪ To be repaid at par by Telluride for $330mm in cash
Variable Prepaid
Forward
▪ Luggage to deliver 2.422mm in Telluride Common shares to retire pre-transaction
Series A
Preferred Stock
▪ Value of consideration to flex depending on Telluride’s share price assuming the following:
– Fixed % premium paid for Class B shares of 33.5% at or below Telluride price of $14/share
(implies aggregate premium paid of ~$60mm at $14/share)
– Decrease in % premium paid for Class B shares by (200 bps) for every dollar increase in
Telluride price above $14/share, linearly extrapolated; however, total proceeds to Series A
Preferred not to exceed par value (~$275mm as of March 2025)
– Consideration to Series A Preferred of 50% / 50% cash / stock, subject to Telluride not
issuing more than 5% of BSO to Series A Preferred and not utilizing more than $435mm
cash (excluding transaction fees) as part of a transaction
▪ Mechanism to determine the reference share price (TBD)
Luggage Stakeholder |

| 10
– Preliminary Working Draft Subject to Material Revision –
Reference Share Price
<$14.00 $14.00 $15.00 $16.00 $17.00 $18.00
Consideration to Luggage Common $20 $20 $20 $20 $20
Plus: Exchangeable Senior Debentures 330 330 330 330 330
Plus: Consideration to Series A Preferred 86 113 140 166 192
Total Consideration $436 $463 $490 $516 $542
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Share Price $14.00 $15.00 $16.00 $17.00 $18.00
Total Common Stock Consideration $196 $210 $224 $238 $252
Residual Consideration For Telluride Class B Shares $239 $252 $265 $277 $289
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $18.69 $19.73 $20.72 $21.68 $22.59
Premium vs. Telluride Reference Share Price 33.5% 33.5% 31.5% 29.5% 27.5% 25.5%
Aggregate Premium Paid $60 $60 $60 $60 $59
% of Market Cap 2.8% 2.6% 2.5% 2.3% 2.1%
Memo:
Total Cash Outlay for Telluride $393 $406 $420 $433 $435
PF Certares Ownership 3.7% 4.2% 4.7% 5.1% 5.8%
Illustrative Transaction Framework (Cont’d)
Subject to due diligence and further evaluation of potential tax implications (e.g., related to the wind-up of Luggage),
and predicated on form of consideration
Source: Company filings and FactSet.
Note: Dollars in millions, except per share figures. |

| Appendix
Supplementary Materials |

| 12
– Preliminary Working Draft Subject to Material Revision –
Telluride Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Cash Consideration to Luggage Common Equity $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 2 3 8 6 140 192 242
Total Consideration from Telluride $373 $436 $490 $542 $592
Implied $ Discount to Certares Par Value (1) ($252) ($189) ($135) ($83) ($33)
Certares Recovery Value n.m. $46 $99 $153 $206
Implied $ Premium to Certares Recovery Value n.m. $40 $40 $39 $35
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $12.00 $14.00 $16.00 $18.00 $20.00
Total Common Stock Consideration $168 $196 $224 $252 $280
Residual Consideration For Telluride Class B Shares $205 $239 $265 $289 $311
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.02 $18.69 $20.72 $22.59 $24.30
Aggregate Premium Paid $51 $60 $60 $59 $55
% of Market Cap 2.8% 2.8% 2.5% 2.1% 1.8%
Premium vs. Current Telluride Share Price ($14.36) 11.6% 30.2% 44.3% 57.3% 69.2%
Premium vs. Reference Telluride Share Price 33.5% 33.5% 29.5% 25.5% 21.5%
Premium vs. Telluride 10-Day VWAP ($14.61) 9.6% 27.9% 41.8% 54.6% 66.3%
Premium vs. Telluride 30-Day VWAP ($14.30) 12.0% 30.7% 44.9% 58.0% 69.9%
Implied Avg. Telluride Share Price (Common + B's Acq.) $13.92 $16.24 $18.25 $20.19 $22.05
Premium vs. Reference Telluride Share Price 16% 16% 14% 12% 10%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max cash consideration of $435mm
Cash Consideration to Certares (assuming cash to Luggage Common) $12 $43 $70 $85 $85
Telluride Common Stock to Certares $12 $43 $70 $107 $157
# of Telluride Shares Issued to Certares 1.0 3.1 4.4 5.9 7.8
PF Certares Ownership (2) 2.1% 3.7% 4.7% 5.8% 7.1%
Total Cash Outlay for Telluride $362 $393 $420 $435 $435
Total Telluride Shares Issued 1.0 3.1 4.4 5.9 7.8
% of Telluride Basic Shares Oustanding Issued 0.7% 2.2% 3.1% 4.3% 5.6%
Net Shares Retired 25.9 23.8 22.5 20.9 19.0
% of Telluride Basic Shares Oustanding 18.6% 17.1% 16.1% 15.0% 13.7%
▪ Luggage Common to receive $20mm of
cash consideration
– Potential for Luggage Common to
receive additional consideration above
$20mm if Telluride share price is above
$14, but would not increase total
consideration from Telluride
▪ Reflects value of 26.8mm Telluride shares
owned by Luggage less $330mm of
Exchangeable Senior Debentures
▪ Counter-framework assumes the following
premia based on Telluride’s share price:
– Fixed % premium paid for Class B
shares of 33.5% at or below Telluride
price of $14/sh (implies aggregate
premium paid of ~$60mm at $14/sh)
– Decrease in % premium paid for Class
B shares by (200 bps) for every dollar
increase in Telluride price above
$14/sh, linearly extrapolated; total
proceeds to Certares not to exceed par
value of ~$275mm (as of March 2025)
▪ Consideration to Certaresof 50% / 50%
cash / stock, subject to max cash outlay of
$435mm per management stated
preference and new issuance to Certares
limited to less than 5% of Telluride basic
shares outstanding
Overview of Transaction Counter-Framework
Source: Company filings, Certares materials and FactSet as of October 7, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares
outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $3 4.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects Series A Preferred par value of $275mm as of March 2025 per Certares materials.
(2) Based on diluted shares outstanding.
Counter-Framework Commentary
B
A
A
C
D D
B
C |

| 13
– Preliminary Working Draft Subject to Material Revision –
Illustrative Impact to Telluride P&L
Source: Company filings, Telluride Projections and FactSet as of October 7, 2024.
Note: Dollars and shares in millions except per share prices. Cash reflects cash and cash equivalents less deferred merchants pa yable. Assumes 35% tax rate per
Telluride Management. Reflects balance sheet figures and financial projections per Telluride Management. Pro forma assumes $14.36 Telluride share p rice and
illustrative transaction expenses.
Status Quo Pro Forma (Counter-Framework) ∆
2024 2025 2026 2027 2028 2024 2025 2026 2027 2028
Revenue $1,868 $2,037 $2,230 $2,442 $2,677 $1,868 $2,037 $2,230 $2,442 $2,677
% Growth 4 % 9 % 10% 10% 10% 4 % 9 % 10% 10% 10%
EBITDA $345 $411 $491 $561 $644 $345 $411 $491 $561 $644
% Margin 18% 20% 22% 23% 24% 18% 20% 22% 23% 24%
EBIT $146 $188 $255 $308 $371 $146 $188 $255 $308 $371
% Margin 8 % 9 % 11% 13% 14% 8 % 9 % 11% 13% 14%
Net Income $124 $167 $202 $242 $109 $154 $191 $234
% Margin 6 % 7 % 8 % 9 % 5 % 7 % 8 % 9 %
Diluted Shares Outstanding 153 153 153 153 130 130 130 130
EPS $0.81 $1.09 $1.32 $1.58 $0.84 $1.19 $1.48 $1.80
∆ vs SQ +4% +9% +12% +14%
Leverage Metrics
Debt $902 $902 $902 $902 $902 $902 $902 $902 $902 $902
Cash 897 1,028 1,272 1,594 1,965 482 598 829 1,141 1,503
Net Debt $5 ($126) ($370) ($692) ($1,063) $420 $304 $73 ($239) ($601)
Memo: Gross Leverage 2.6x 2.2x 1.8x 1.6x 1.4x 2.6x 2.2x 1.8x 1.6x 1.4x
Memo: Net Leverage 0.0x (0.3x) (0.8x) (1.2x) (1.7x) 1.2x 0.7x 0.1x (0.4x) (0.9x) |

| Certares Transaction Framework
Supplementary Materials |

| 15
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/30/2024 |

| 16
– Preliminary Working Draft Subject to Material Revision –
Certares Transaction Framework (9/30/2024)
Source: Certares materials.
From Certares Materials
Provided on 9/30/2024 |
Exhibit (c)(14)

| – Highly Confidential; For Discussion Purposes Only –
October 29, 2024
Discussion Materials
Project Telluride |

| 1
– Highly Confidential; For Discussion Purposes Only –
Executive Summary
▪ Following our call on October 22, management and advisors have advanced several key workstreams:
– Centerview and Weil conducted a call with Luggage, Certares, and their respective advisors on October 24
to review the workstreams on the critical path to a potential transaction signing
– Centerview held a call with Morgan Stanley, the financial advisor for Project Lindbergh, on October 25 to
further discuss potential transaction structuring
▪ The agenda for today is:
– Update on the progression of workstreams with Luggage and Certares as it pertains to a potential
acquisition of Luggage by Telluride
– Review of impact of a “no transaction” scenario and potential merits of a Telluride recapitalization
1
2 |

| 2
– Highly Confidential; For Discussion Purposes Only –
Process Update on Potential Acquisition of Luggage
▪ Several key topics were reviewed on the call with Luggage, Certares, and their respective advisors:
– Proposed transaction structure
– Signing checklist detailing the documents to be delivered and actions to be undertaken in connection
with a potential transaction
– Due diligence of Luggage and related timing
▪ Following the call, a due diligence request list was shared with Luggage
– Luggage to provide access to a virtual data room to Telluride management and advisors
▪ All parties continue to progress on the workplan |

| 3
– Highly Confidential; For Discussion Purposes Only –
▪ Currently, Luggage has Telluride shares worth ~$447mm(2)
vs. net liabilities of ~$627mm
▪ During Q1’24 earnings, Luggage first referenced substantial
doubt about its ability to continue operating as a going
concern
▪ During Q2’24 earnings, Luggage stated that strategic
alternatives remain under consideration but do not alleviate
the substantial doubt that it will continue as a going concern
▪ Luggage may redeem Debentures in whole or in part
beginning on March 27, 2025. Holders have the right to
require Luggage to purchase their Debentures on March 27,
2025
▪ VPF with respect to ~2.4mm shares in Telluride held by
Luggage maturing in Nov. 2025
▪ Luggage is required to redeem for cash on the earlier of the
first business day after March 26, 2025 or subject to certain
exceptions, Luggage’s change in control
Luggage Series A Price $0.41
Series A Shares Outstanding 73.9
Luggage Series B Price $4.50
Series B Shares Outstanding 4.6
Luggage Equity Value $51
Plus: Exchangeable Senior Debentures 330
Plus: Variable Prepaid Forward 54
Plus: Series A Preferred(1) 260
Less: Cash (17)
Implied Enterprise Value $678
Memo:
Telluride Shares Owned by Luggage 29.2
Net Liabilities $627
Value of Telluride Shares $447
Luggage’s Capitalization and Potential Challenges
Luggage Capitalization (Balance Sheet as of 6/30/2024) Considerations
Source: Company filings and FactSet as of October 25, 2024.
Note: Dollars and share counts in millions except per share prices. Luggage share count includes ~1.2mm RSUs of which ~0.4mm RSUs a llocated to Series B and the
remaining ~0.8mm RSUs allocated to Series A. Assumes equal consideration of $15.27 per share for Telluride common stock and Class B common stock.
(1) Reflects balance as of June 2024.
(2) Based on Telluride share price of $15.27.
A
B
C
B
C
A
Upcoming maturity of existing debt obligations has prompted public disclosure around doubts of the entity continuing
as a going concern |

| 4
– Highly Confidential; For Discussion Purposes Only –
Potential Implications of “No Transaction” Scenario
▪ Absent a Luggage buyout, Certares economic and voting interests to increase:
– Scenario 1: Satisfies Exchangeable Senior Debentures with ~21.6mm Telluride shares(1) and VPF with
~2.4mm common stock
• This would result in Certares controlling ~5.2mm shares of Class B common stock with ~5% economic
and ~21% voting ownership(2) in Telluride which implies recovery value of ~$70mm(3) and ~(74%)
discount relative to par value(3)
– Scenario 2: Infuses cash to cover shortfall, in theory, allowing Certaresto retain more shares of Telluride
▪ It is also possible a third party may be the funding source to a Luggage share sale through either a court or
out of court restructuring
– The party could acquire Telluride shares owned by Luggage, and in particular, the high vote Class B
shares, that are sold to satisfy the Exchangeable Senior Debentures
– In this scenario the governance agreement(4) would not transfer to the new party, however the high
votes associated with the Telluride Class B shares would
Source: Company filings and FactSet as of October 25, 2024.
(1) Based on Telluride share price of $15.27.
(2) Certares economic and voting ownership figures inclusive of ~1.7mm shares of Telluride common stock owned by Certares. Assumes Telluride Class B
shares sold to satisfy Senior Exchangeable Debentures retain 10 votes per share.
(3) Net of $10mm of illustrative restructuring costs. Assumes par value of $270mm as of December 2024.
(4) Provisions of the governance agreement include for as long as Luggage beneficially owns at least 15% of the total shares, Lug gage has the right to nominate
up to 20% of the total number of directors (rounded up) for election to the Board. Additionally, for so long as Luggage owns at least 5% of the total shares,
Luggage will have the right to nominate one director for election to the Board, and neither Telluride nor its subsidiaries ma y, without Luggage’s approval,
engage in a transaction outside the ordinary course of business that may require Luggage to divest itself of any part of its share ownership. |

| 5
– Highly Confidential; For Discussion Purposes Only –
Rationale & Considerations of a Telluride Recapitalization
✓Proactive approach by Telluride in pursuing an
acquisition of Luggage would provide Telluride with
control of its long-term strategic direction
✓Avoids uncertainty should Luggage seek an
alternative solution or becomes insolvent (i.e.
potential for Certares or unknown party to take
control of Telluride)
✓Consolidates capital structure with alignment of
voting power and economic ownership for all
Telluride shareholders
✓Simplified ownership dynamics may increase
attractiveness of Telluride as a potential
acquisition candidate
✓Potential for value creation by addressing investor
questions about impact of control on strategy
✓Appeal to a wider range of investors who prioritize
voting power and transparency, thereby diversifying
and expanding the shareholder base
? Usage of balance sheet capacity that could
alternatively be used for operations or other
strategic initiatives
? As Luggage’s near-term maturities approach, Luggage
and Certares may be more inclined to structure an
outcome that is more favorable to Telluride
? Potential reaction to transaction from Telluride
investors is unknown and may cause pressure on
share price
? Transaction may require significant management time
and resources and serve as a distraction from core
business operations
? Removal of Luggage as controlling shareholder may
increase possibility of activist investor taking a
stake in Telluride
? Unclear if an acquisition of Luggage will contribute to
long-term value creation for Telluride
Rationale Considerations |

| 6
– Highly Confidential; For Discussion Purposes Only –
Illustrative Near-Term Process Timeline
Illustrative Timeline
Workstreams & Signing Checklist
Workstream Lead Party Status
Send Due Diligence Request List Weil ✓
Open Data Room L
Conduct Due Diligence on L Weil / CVP
Antitrust Analysis(1) Weil / OMM IP
Agreement and Plan of Merger and
Disclosure Schedules
Weil / T /
L / OMM IP
Amendment of Certares Stock
Certificate of Designations
OMM / L / C /
STB / Weil / T
Company Side Letter OMM / L / C /
STB / Weil / T
Voting Agreement of the Significant
Stockholder
OMM / Weil /
Significant
Stockholder
Press Release Announcing Signing Weil / T
Telluride to File Form 8-K Announcing
Transaction(2) Weil / T
Luggage to File Form 8-K Announcing
Transaction(2) OMM / L
✓ Complete IP: In Process
October 2024
M Tu W Th F
1 2 3 4
7 8 9 10 11
14 15 16 17 18
21 22 23 24 25
28 29 30 31
Overview of Workstreams
▪ Subsequent to additional discussions with Luggage, several
workstreams have commenced in advance of a potential
transaction announcement
– Due diligence process
– Negotiation and finalization of definitive documentation (e.g.,
merger agreement, disclosure schedules)
▪ Telluride and Luggage board approvals will also be needed prior to
a potential announcement
November 2024
M Tu W Th F
1
4 5 6 7 8
11 12 13 14 15
18 19 20 21 22
25 26 27 28 29
Election Day
Transaction Announcement
Kick-Off Call Due Diligence
Telluride Q3’24 Earnings
Holiday
Finalize Transaction Agreements
(1) To be confirmed whether HSR Filing or Foreign Jurisdiction Filings is necessary.
(2) To be filed up to four business days after signing. |

| Appendix
Supplementary Materials |

| 8
– Highly Confidential; For Discussion Purposes Only –
Comparison of Wall Street Consensus Estimates
Revenue Adjusted EBITDA
Source: Telluride projections per Telluride management as approved for Centerview’s use by the Special Committee (“LRP”) and FactSet as of October 25, 2024.
Note: Dollars in millions.
(1) Reflects estimates as of February 8, 2024 when revised Telluride LRP was shared with Centerview.
$1,943
$2,108
$2,273
$1,818
$1,949
$2,109
2024E 2025E 2026E
10% 9% 8%
2% 7% 8%
∆ in
Estimates
(6%) (8%) (7%)
18 14 5
17 17 11
$378
$430
$466
$317
$349
$387
2024E 2025E 2026E
19% 20% 20%
17% 18% 18%
∆ in
Estimates
(16%) (19%) (17%)
18 15 5
17 17 11
%
Growth
%
Margin
# of
Estimates
# of
Estimates
$1,868
$2,037
$2,230
$345
$411
$491
Feb 2024 Current Consensus (1) Consensus Feb. 2024 LRP |

| 9
– Highly Confidential; For Discussion Purposes Only –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of
Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic alternatives for Telluride and for
no other purpose. The information contained herein is based upon information supplied by or on behalf of Telluride and publicly available
information, and portions of the information contained herein may be based upon statements, estimates and forecasts provided by Telluride.
Centerview has relied upon the accuracy and completeness of the foregoing information, and has not assumed any responsibilityfor any
independent verification of such information or for any independent evaluation or appraisal of any of the assets or liabilities (contingent or
otherwise) of Telluride or any other entity, or concerning the solvency or fair value of Telluride or any other entity. With respect to financial
forecasts, Centerview has assumed that such forecasts have been reasonably prepared on bases reflecting the best currently available estimates
and judgments of the management of Telluride as to the future financial performance of Telluride, and at your direction Centerview has relied
upon such forecasts, as provided by Telluride’s management, with respect to Telluride. Centerview assumes no responsibility for and expresses
no view as to such forecasts or the assumptions on which they are based. The information set forth herein is based upon economic, monetary,
market and other conditions as in effect on, and the information made available to us as of, the date hereof, unless indicated otherwise and
Centerview assumes no obligation to update or otherwise revise these materials.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performing
this financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute aparticular weight to any
particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without considering the analysis as a
whole, would create an incomplete view of the process underlying its financial analysis. Centerview may have deemed various assumptions more
or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not
be taken to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure, and may not be
disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and any other advice,
written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of
Telluride (in its capacity as such) in its consideration of strategic alternatives, and are not for the benefit of, and do not convey any rights or
remedies for any holder of securities of Telluride or any other person. Centerview will not be responsible for and has not provided any tax,
accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evaluating strategic
alternatives, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily
incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(15)

| – Preliminary Working Draft Subject to Material Revision –
October 30, 2024
Discussion Materials
Project Telluride |

| 1
– Preliminary Working Draft Subject to Material Revision –
Overview of Transaction Counter-Framework
Source: Company filings, Certares materials and FactSet as of October 30, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares
outstanding includes ~139mm basic shares and the dilutive impact of ~4mm options with a weighted average exercise price of $34.88, ~13mm RSUs and ~1mm PSUs per company filings.
(1) Reflects Series A Preferred par value of $275mm as of March 2025 per Certares materials.
(2) Based on diluted shares outstanding.
Telluride Counter-Framework
30 Day VWAP 10 Day VWAP Current
Telluride Share Price $12.00 $13.00 $14.00 $14.85 $15.00 $15.42 $16.14
Cash Consideration to Luggage Common Equity $20 $20 $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 23 54 86 109 113 124 143
Total Consideration from Telluride $373 $404 $436 $459 $463 $474 $493
Implied $ Discount to Certares Par Value (1) ($252) ($221) ($189) ($166) ($162) ($151) ($132)
Certares Recovery Value n.m. $19 $46 $68 $72 $84 $103
Implied $ Premium to Certares Recovery Value n.m. $36 $40 $40 $40 $41 $40
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $12.00 $13.00 $14.00 $14.85 $15.00 $15.42 $16.14
Total Common Stock Consideration $168 $182 $196 $208 $210 $216 $226
Residual Consideration For Telluride Class B Shares $205 $222 $239 $250 $252 $258 $267
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $16.02 $17.36 $18.69 $19.57 $19.73 $20.15 $20.86
Aggregate Premium Paid $51 $56 $60 $60 $60 $61 $60
% of Market Cap 2.8% 2.8% 2.8% 2.7% 2.6% 2.6% 2.4%
Premium vs. Current Telluride Share Price ($16.14) (0.7%) 7.5% 15.8% 21.3% 22.2% 24.8% 29.2%
Premium vs. Telluride Common Share Price 33.5% 33.5% 33.5% 31.8% 31.5% 30.7% 29.2%
Premium vs. Telluride 10-Day VWAP ($15.42) 3.9% 12.6% 21.2% 26.9% 27.9% 30.7% 35.3%
Premium vs. Telluride 30-Day VWAP ($14.85) 7.9% 16.9% 25.9% 31.8% 32.8% 35.7% 40.5%
Implied Avg. Telluride Share Price (Common + B's Acq.) $13.92 $15.08 $16.24 $17.10 $17.25 $17.67 $18.39
Premium vs. Telluride Common Share Price 16% 16% 16% 15% 15% 15% 14%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max cash consideration of $435mm
Cash Consideration to Certares (assuming cash to Luggage Common) $12 $27 $43 $54 $56 $62 $72
Telluride Common Stock to Certares $12 $27 $43 $54 $56 $62 $72
# of Telluride Shares Issued to Certares 1.0 2.1 3.1 3.7 3.8 4.0 4.4
PF Certares Ownership (2) 2.1% 3.0% 3.7% 4.2% 4.2% 4.4% 4.7%
Total Cash Outlay for Telluride $362 $377 $393 $404 $406 $412 $422
Total Telluride Shares Issued 1.0 2.1 3.1 3.7 3.8 4.0 4.4
% of Telluride Basic Shares Oustanding Issued 0.7% 1.5% 2.2% 2.6% 2.7% 2.9% 3.2%
Net Shares Retired 25.9 24.7 23.8 23.2 23.1 22.8 22.4
% of Telluride Basic Shares Oustanding 18.6% 17.8% 17.1% 16.6% 16.6% 16.4% 16.1% |

| 2
– Preliminary Working Draft Subject to Material Revision –
Overview of Consideration to Luggage Stakeholders
Source: Company filings and FactSet as of October 30, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Luggage share count
includes ~1.2mm RSUs of which ~0.4mm RSUs allocated to Series B and the remaining ~0.8mm RSUs allocated to Series A.
(1) Consideration to Certares of 50% / 50% cash / stock, subject to Telluride not issuing more than 5% of BSO to Certares and not utilizing more than $435mm cash as part of a transaction (excluding
transaction fees).
(2) Reflects total proceeds to Certares / Certares initial investment of $325mm.
(3) Reflects annual return to Certares based on initial investment of $325mm in March 2020 and proceeds of $252mm cash in March 2021, $29mm cash in April 2021, value of 1.7mm Telluride shares
and consideration per counter-framework assuming close date of April 2025.
(4) Reflects consideration to Certares less Series A Preferred par value. Reflects Series A Preferred par value of $275mm as of March 2025 per Certares materials.
Receives Par
Receives
50% cash /
50% stock(1)
Telluride Counter-Framework
30 Day VWAP 10 Day VWAP Current
Telluride Share Price $12.00 $13.00 $14.00 $14.85 $15.00 $15.42 $16.14
Consideration Received in Proposed Transaction
Luggage Series A (Current Market Value: $31)
Luggage Series B (Current Market Value: $19)
Consideration to Luggage Common Equity $20 $20 $20 $20 $20 $20 $20
Consideration to VPF (2.4mm shares) $29 $31 $34 $36 $36 $37 $39
Consideration to Exchangeable Senior Debentures $330 $330 $330 $330 $330 $330 $330
Consideration to Certares $23 $54 $86 $109 $113 $124 $143
Estimated Lifetime Proceeds to Certares
Cash Proceeds Received by Certares (in 2021) $281 $281 $281 $281 $281 $281 $281
Value of Telluride Shares Held by Certares (1.7mm) 21 22 24 25 26 26 28
Consideration to Certares Per Counter-Framework 23 54 86 109 113 124 143
Total Proceeds to Certares $325 $358 $391 $415 $420 $431 $452
Implied MOIC (2) 1.0x 1.1x 1.2x 1.3x 1.3x 1.3x 1.4x
Implied IRR (3) (0%) 5% 10% 12% 13% 14% 15%
Consideration to Certares Per Counter-Framework vs Par Value (4) ($252) ($221) ($189) ($166) ($162) ($151) ($132)
Certares initially invested $325mm in Luggage in March 2020
Allocation between Luggage Series A and Series B shares to be determined |
Exhibit (c)(16)

| – Highly Confidential; For Discussion Purposes Only –
November 4, 2024
Discussion Materials
Project Telluride |

| 1
– Highly Confidential; For Discussion Purposes Only –
Special Committee “Roadmap Dashboard”
Status Quo Potential Sale of Telluride Potential Collapse of
Dual-Class Share Structure
Understand the appropriate valuation for Telluride based on the latest LRP
Management continues focus
on business execution Explore the sale of Company Telluride to acquire Luggage
Report earnings for Q3 2024 on
November 6, 2024
Earnings
Determine extent of additional third
party outreach (if any)
Potential Parties
Continue to conduct due diligence
on Luggage
Due Diligence
Key Telluride Workstreams
Valuation
Contemplate press release in the event
Luggage publicly comments on
potential share collapse
Communications
Consider terms of engagement (if any)
and attendant messaging to Lindbergh
Lindbergh
Consider collapse of share structure in
the context of a sale of Telluride
Strategic Rationale
Guiding Principles for the Special Committee
The Right To
Say “No”
Ensure That Actions Do Not
Constrain Strategic Value
Maximize
Shareholder Value
Evaluate All Relevant
Strategic Alternatives |

| 2
– Highly Confidential; For Discussion Purposes Only –
Potential Illustrative Sponsor Participants
AUM
($bn) Selected Internet Investments / Deals(2)
Fund
Size
($bn)(1)
696
624
229
210
185
104
101
83
83
82
65
56
45
25
6
Sponsor
Source: Public filings, Company websites and PitchBook as of November 1, 2024.
Note: Financial sponsors sorted by AUM size.
(1) Reflects size of latest private equity fund.
(2) Reflects current and prior portfolio company investments across investment types.
Contacted Engagement
Project Telluride Engagement
Memo:
$1,000
120
80
~20
~19
~11
~29
~12
~21
~20
~8
~17
~18
~4
~2
~14
~3
~2
~$20
~24
~12 |

| 3
– Highly Confidential; For Discussion Purposes Only –
Potential Illustrative Strategic Participants
Mkt. Cap
($bn)
$3,051
2,104
2,077
1,434
628
192
157
154
88
77
63
43
22
21
5
(1)
2
(1)
Illustrative Strategic Rationale
▪ Integrates with Bing Search and AI products
▪ Integrates with existing travel search meta and experiences / reviews data
▪ Leverages travel customer data to offer travel / experiences products and platform
▪ Availability of unique content to drive engagement and ad-monetization
▪ Utilizes travel data and experiences products to enhance Chase travel portal
▪ Enhances premium cardholders value by providing exclusive content and bookings
▪ Utilizes Telluride traffic to foster greater bookings and selection of travel opportunities
▪ Expands existing portfolio with travel bookings
▪ Enhances customer journey with access to rich travel content / experiences opportunities
▪ Greater ability to drive travel discovery with new emphasis on ads / broader services
▪ Expands experiences and review content providing premium experience for customers
▪ Expands geographic reach and leverages Telluride brand globally
▪ Enriches travel content and engagement, furthering ability for ad monetization
▪ Ability to leverage user-generated content to drive bookings and engagement
▪ Provides enhanced scale and expands customer funnel
▪ Integrates Telluride UGC for more fulsome recommendation / booking ability
Source: Public filings, Company websites and Factset as of November 1, 2024.
Note: Companies sorted by market cap.
(1) Reflects latest valuation as of last capital raise for private companies.
Contacted Engagement
Project Telluride Engagement
Company |

| 4
– Highly Confidential; For Discussion Purposes Only –
Illustrative Analysis of Telluride Take-Private
Illustrative Analysis of Telluride Take-Private With and Without Luggage Collapse
Source: Telluride projections as of October 2024 per Telluride management (“Preliminary October LRP”) and FactSet as of November 1, 2 024.
Note: Dollars in millions. Cash excluding deferred merchant payables and FDSO of 153mm per Telluride management. Assumes transac tion close and balance
sheet as of CYE’2024. LBO analysis assumes PF net leverage of 6.0x, minimum cash of $100mm and acquisition transaction fees of $75mm.
(1) Assumes Luggage closing cash balance of $0. Reference share price of $14.00 and $16.13 implies an average price paid for the Telluride shares owned by
Luggage, net of the shares related to the VPF, of $16.24 and $18.38, respectively.
(2) Reflects current Telluride share price.
Project
Lindbergh
proposal of
$17.50
(2)
Assuming No Luggage Collapse Assuming Luggage Collapse (1)
Reference Share Price: $14.00 Reference Share Price: $16.13
Illustrative Telluride Offer Price $17.50 $20.00 $22.50 $17.50 $20.00 $22.50 $17.50 $20.00 $22.50
% Premium vs. Current Share Price 8 % 24% 39% 8 % 24% 39% 8 % 24% 39%
Implied Total Equity Consideration $2,680 $3,063 $3,445 $2,264 $2,587 $2,911 $2,288 $2,615 $2,942
Aggregate Premium Paid $210 $593 $975 $177 $501 $824 $179 $506 $833
∆ in Aggregate Premium vs. No Luggage Collapse ($33) ($92) ($151) ($31) ($87) ($143)
Telluride Cash On Hand (YE'24E) $855 $855 $855 $462 $462 $462 $433 $433 $433
Illustrative Sponsor Equity $855 $1,238 $1,620 $832 $1,155 $1,478 $884 $1,211 $1,538
∆ in Sponsor Equity vs. No Luggage Collapse ($23) ($83) ($142) +$30 ($26) ($82)
A Luggage collapse may reduce the sponsor equity contribution in a potential Telluride take-private transaction, dependent
on the Telluride acquisition share price and reference share price at which an acquisition of Luggage is effectuated |

| 5
– Highly Confidential; For Discussion Purposes Only –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of
Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic alternatives for Telluride and for
no other purpose. The information contained herein is based upon information supplied by or on behalf of Telluride and publicly available
information, and portions of the information contained herein may be based upon statements, estimates and forecasts provided by Telluride.
Centerview has relied upon the accuracy and completeness of the foregoing information, and has not assumed any responsibilityfor any
independent verification of such information or for any independent evaluation or appraisal of any of the assets or liabilities (contingent or
otherwise) of Telluride or any other entity, or concerning the solvency or fair value of Telluride or any other entity. With respect to financial
forecasts, Centerview has assumed that such forecasts have been reasonably prepared on bases reflecting the best currently available estimates
and judgments of the management of Telluride as to the future financial performance of Telluride, and at your direction Centerview has relied
upon such forecasts, as provided by Telluride’s management, with respect to Telluride. Centerview assumes no responsibility for and expresses
no view as to such forecasts or the assumptions on which they are based. The information set forth herein is based upon economic, monetary,
market and other conditions as in effect on, and the information made available to us as of, the date hereof, unless indicated otherwise and
Centerview assumes no obligation to update or otherwise revise these materials.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performing
this financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute aparticular weight to any
particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without considering the analysis as a
whole, would create an incomplete view of the process underlying its financial analysis. Centerview may have deemed various assumptions more
or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not
be taken to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure, and may not be
disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and any other advice,
written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of
Telluride (in its capacity as such) in its consideration of strategic alternatives, and are not for the benefit of, and do not convey any rights or
remedies for any holder of securities of Telluride or any other person. Centerview will not be responsible for and has not provided any tax,
accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evaluating strategic
alternatives, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily
incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. |
Exhibit (c)(17)

| – Highly Confidential; For Discussion Purposes Only –
November 15, 2024
Discussion Materials
Project Telluride |

| 1
– Highly Confidential; For Discussion Purposes Only –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of
Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with its evaluation of proposed strategic alternatives for Telluride and for
no other purpose. The information contained herein is based upon information supplied by or on behalf of Telluride and public ly available
information, and portions of the information contained herein may be based upon statements, estimates and forecasts provided by Telluride.
Centerview has relied upon the accuracy and completeness of the foregoing information, and has not assumed any responsibility for any
independent verification of such information or for any independent evaluation or appraisal of any of the assets or liabiliti es (contingent or
otherwise) of Telluride or any other entity, or concerning the solvency or fair value of Telluride or any other entity. With respect to financial
forecasts, Centerview has assumed that such forecasts have been reasonably prepared on bases reflecting the best currently av ailable estimates
and judgments of the management of Telluride as to the future financial performance of Telluride, and at your direction Cente rview has relied
upon such forecasts, as provided by Telluride’s management, with respect to Telluride. Centerview assumes no responsibility for and expresses
no view as to such forecasts or the assumptions on which they are based. The information set forth herein is based upon economic, monetary,
market and other conditions as in effect on, and the information made available to us as of, the date hereof, unless indicated otherwise and
Centerview assumes no obligation to update or otherwise revise these materials.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performing
this financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute a particular weight to any
particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without consideri ng the analysis as a
whole, would create an incomplete view of the process underlying its financial analysis. Centerview may have deemed various a ssumptions more
or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not
be taken to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure , and may not be
disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and an y other advice,
written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of
Telluride (in its capacity as such) in its consideration of strategic alternatives, and are not for the benefit of, and do not convey any rights or
remedies for any holder of securities of Telluride or any other person. Centerview will not be responsible for and has not provided any tax,
accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evalu ating strategic
alternatives, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily
incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. |

| 2
– Highly Confidential; For Discussion Purposes Only –
Executive Summary
▪ Management and advisors have continued to progress the workplan discussed with the Special Committee
– Luggage
• Due diligence is ongoing
– Project Lindbergh
• provided comments on the draft NDA on November 12
• Review of potential diligence materials ongoing
▪ The presentation materials included herein provide Centerview’s preliminary financial analysis and a
review of contemplated potential strategic alternatives
– The financial analysis reflects the LRP delivered November 11, 2024 (the “Preliminary November LRP”)
Today’s Agenda:
Centerview’s Preliminary Financial Analysis Review of Potential Strategic Alternatives
1 2 |

| 3
– Highly Confidential; For Discussion Purposes Only –
Special Committee “Roadmap Dashboard”
Status Quo Potential Sale of Telluride Potential Collapse of
Dual-Class Share Structure
Understand the appropriate valuation for Telluride based on the latest LRP
Management continues focus
on business execution Explore the sale of Company Telluride to acquire Luggage
Determine extent of additional third
party outreach (if any)
Potential Parties
Continue to conduct due diligence
on Luggage
Due Diligence
Key Telluride Workstreams
Valuation
Contemplate press release in the event
Luggage publicly comments on
potential share collapse
Communications
Consider terms of engagement (if any)
and attendant messaging to Lindbergh
Lindbergh
Consider collapse of share structure in
the context of a sale of Telluride
Strategic Rationale
Guiding Principles for the Special Committee
The Right To
Say “No”
Ensure That Actions Do Not
Constrain Strategic Value
Maximize
Shareholder Value
Evaluate All Relevant
Strategic Alternatives |

| 1 Centerview’s Preliminary Financial Analysis |

| 5
– Highly Confidential; For Discussion Purposes Only –
Methodology Relevant Metrics Implied Share Price Range
52-Week Trading Range (3)
Analyst Price Targets
Discounted Cash
Flow Analysis (1)
Terminal
Multiple
2025E Adj.
EBITDA
Selected
Precedent
Transactions (1)
NTM Adj.
EBITDA (2)
2026E Adj.
EBITDA
Selected Public
Trading
Comparables (1)
12.0% - 14.5% WACC;
5.75x - 7.50x NTM Adj. EBITDA Multiple
5.75x - 7.50x 2025E;
2025E Adj. EBITDA: $330
8.0x - 11.0x NTM;
NTM Adj. EBITDA: $321
Low: 9/10/2024;
High: 3/22/2024
5.25x - 6.75x 2026E;
2026E Adj. EBITDA: $415
$13.75
$15.75
$18.25
$19.00
$13.23
$11.00
$17.50
$19.75
$24.50
$25.25
$28.56
$25.00
Preliminary Financial Analysis
Source: Preliminary November LRP, Wall Street research, Company filings and FactSet as of November 12, 2024.
Note: Dollars in millions, except per share values. Reflects net debt of ($214mm) and FDSO of 153mm per Telluride management.
(1) Share price rounded to the nearest $0.25.
(2) NTM adjusted EBITDA reflects Q4’24E plus 80% of CY’25E per Telluride management.
(3) 52-week trading range based on closing share prices.
For Reference Only
Low:
High: |

| 6
– Highly Confidential; For Discussion Purposes Only –
Selected Public Trading Comparables
Source: Preliminary November LRP, Company filings and FactSet as of November 12, 2024.
Note: Dollars in billions.
(1) NTM LRP figures reflect Q4’24E plus 80% of CY’25E per Telluride management.
Equity Rev Growth (%) EBITDA Margin (%) EV / EBITDA
Company
Value
($bn) EV ($bn) NTM CY'25 CY'26 NTM CY'25 CY'26 NTM CY'25 CY'26
Expedia $25.0 $26.1 7 % 8 % 7 % 22% 22% 22% 8.4x 8.2x 7.5x
CarGurus 4.1 3.9 8 % 9 % 10% 28% 28% 28% 14.1x 13.9x 12.8x
Yelp 2.8 2.4 5 % 5 % 5 % 24% 24% 25% 6.8x 6.7x 6.2x
Sabre Corporation 1.5 6.0 5 % 5 % 4 % 21% 22% 22% 9.0x 8.7x 8.4x
Nerdwallet 1.2 1.1 12% 12% 12% 17% 18% 17% 8.7x 8.4x 7.5x
Angi 1.0 1.1 (6%) (4%) 6 % 13% 13% 14% 7.8x 7.8x 6.7x
Average 5% 6% 7% 21% 21% 21% 9.1x 9.0x 8.2x
Median 6% 7% 7% 21% 22% 22% 8.5x 8.3x 7.5x
Telluride (Consensus) $2.2 $2.0 6% 7% 7% 18% 18% 18% 5.8x 5.7x 5.2x
Telluride (LRP)(1) $2.2 $2.0 7% 6% 10% 17% 17% 19% 6.1x 6.0x 4.7x |

| 7
– Highly Confidential; For Discussion Purposes Only –
EV / NTM NTM Financials
Rev. EBITDA
Date Acquiror Target EV ($bn) Revenue EBITDA Growth Margin
7/9/21 Thoma Bravo Stamps.com $6.6 8.3x 28.8x 0% 29%
6/10/19 Apollo Global Management Shutterfly 2.7 1.2x 7.8x 2% 16%
12/10/18 Tivity Health Nutrisystem 1.3 1.8x 12.7x 7% 14%
7/24/17 Internet Brands WebMD 2.8 3.8x 11.3x 4% 34%
7/3/17 Red Ventures Bankrate 1.4 2.7x 10.9x 13% 25%
7/25/16 Verizon Yahoo (Operating Business) 4.5 1.3x 5.3x (5%) 24%
4/28/16 CPPIB Hotelbeds 1.3 0.9x 8.7x 9% 10%
11/4/15 Expedia HomeAway 3.4 5.1x 20.6x 33% 25%
5/12/15 Verizon AOL 4.4 1.6x 8.5x 5% 19%
2/12/15 Expedia Orbitz 1.6 1.6x 9.6x 5% 17%
Median 1.7x 10.2x 5 % 22%
Mean 2.8x 12.4x 7 % 21%
Selected Precedent Transactions
Source: Company filings and FactSet.
Note: Dollars in billions.
(1) Transaction value reflects revised Verizon offer per company filings.
(2) Reflects revenue ex-TAC.
(3) NTM multiple reflects FY’2016E EV / EBITA per Wall Street research.
(4) NTM figures reflect 2016E financials per Wall Street research.
(5) Reflects 2016E metrics per merger proxy.
Selected acquisitions of public U.S. consumer technology / internet companies since 2015 with deal size between $1bn and $10bn
(3)
(1) (2)
(4) (4)
(5) (5) |

| 8
– Highly Confidential; For Discussion Purposes Only –
Source: Preliminary November LRP.
Note: Dollars in millions. Valuation as of September 30, 2024. Reflects net debt of ($214mm) and FDSO of 153mm per Telluride management. Assumes mid-period
discounting convention. Tax rate as provided by Telluride management.
(1) Reflects projected cash inflow in Q4’24E due to estimated overpayment of taxes in Q1-Q3’24.
(2) Share price rounded to the nearest $0.25.
Discounted Cash Flow Analysis
Enterprise Value ($mm) Implied Share Price(2)
Discount Terminal NTM EBITDA Multiple Terminal NTM EBITDA Multiple
Rate 5.75x 6.63x 7.50x
12.0% $2,956 $3,292 $3,628
13.3% $2,809 $3,126 $3,442
14.5% $2,671 $2,970 $3,269
Terminal NTM EBITDA Multiple Terminal NTM EBITDA Multiple
5.75x 6.63x 7.50x
$20.75 $23.00 $25.25
$19.75 $21.75 $24.00
$19.00 $20.75 $22.75
Fiscal Year Ending December 31, Terminal
Q4'2024E 2025E 2026E 2027E 2028E 2029E Year (NTM)
Revenue $394 $1,930 $2,130 $2,340 $2,540 $2,740 $2,956
% Growth 1% 6% 10% 10% 9% 8%
EBITDA $57 $330 $415 $485 $560 $645 $696
% Margin 15% 17% 19% 21% 22% 24%
(-) D&A ($28) ($97) ($85) ($94) ($102) ($110)
(-) SBC (35) (135) (149) (164) (178) (192)
Burdened EBIT ($6) $98 $181 $228 $281 $344
% Margin (1%) 5% 8% 10% 11% 13%
(-) Taxes(1) $34 ($25) ($45) ($57) ($70) ($86)
Tax Rate % n.m. 25% 25% 25% 25% 25%
NOPAT $28 $74 $136 $171 $210 $258
(+) D&A 28 97 85 94 102 110
(+) ∆ in NWC 21 19 21 23 25 27
(-) CapEx (22) (77) (85) (94) (102) (110)
Unlevered Free Cash Flow $56 $112 $157 $194 $236 $285
% Margin 14% 6% 7% 8% 9% 10% |

| 9
– Highly Confidential; For Discussion Purposes Only –
Cost of Equity
Risk-Free Rate(3) 4.70%
Unlevered Beta 1.09
Target Debt / Equity(4) 13%
Levered Beta 1.20
Historical Risk Premium(5) 7.17%
Market Size Premium(5) 1.21%
Cost of Equity 14.5%
Cost of Debt
Pre-Tax Cost Of Debt(6) 6.9%
After-Tax Cost Of Debt 5.5%
Tax Rate(7) 21.0%
WACC 13.5%
Telluride WACC Analysis
Source: Bloomberg, Duff & Phelps Valuation Handbook, company filings and FactSet as of November 12, 2024.
Note: Dollars in millions.
(1) For each comparable, represents 2-year, weekly adjusted beta, benchmarked against S&P 500.
(2) Unlevered beta equals (Levered Beta/(1 + ((1 - Tax Rate) * Debt/Equity)).
(3) Current spot US 20-year treasury note yield.
(4) Based on peers.
(5) Historical risk premium and size premium per Duff & Phelps.
(6) Based on YTW of Telluride Term Loan B.
(7) U.S. corporate tax rate.
Weighted Average Cost of Capital
WACC Sensitivity
Illustrative Unlevered Beta
13% 0.90 1.00 1.10 1.20
0% 12.4% 13.1% 13.8% 14.5%
15% 12.1% 12.8% 13.5% 14.2%
30% 11.9% 12.6% 13.3% 14.0%
Debt / Equity
Equity Total Debt / Beta
Company Value Debt Equity Levered (1) Unlevered (2)
Expedia $25,003 $6,263 25% 1.414 1.180
CarGurus 4,112 – -- 1.205 1.205
Yelp 2,822 – -- 0.991 0.991
Sabre Corporation 1,493 5,212 349% 1.633 0.434
Nerdwallet 1,188 – -- 1.338 1.338
Angi 1,013 500 49% 1.384 0.995
75th Percentile 43% 1.406 1.199
Median 13% 1.361 1.088
25th Percentile -- 1.238 0.992
Memo:
Telluride $2,179 $898 41% 1.218 0.919 |

| 2 Review of Potential Strategic Alternatives |

| 11
– Highly Confidential; For Discussion Purposes Only –
Evaluation of Potential Uses of Capital
Organic
Investment
Share
Repurchases
M&A
Benefits
✓ Allows Telluride to enhance its
competitive position by strengthening its
core capabilities
✓ Investments can be more closely aligned
with strategic priorities, with management
maintaining greater control over timelines
and outcomes
✓ Can signal management’s confidence in the
Company’s performance / future outlook
✓ Increases EPS with potential to improve
valuation, benefitting existing shareholders
✓ Provides immediate access to new markets
or products, providing near-term impact to
financial profile (e.g., revenue growth)
✓ Strong M&A opportunity can unlock
revenue and cost synergy benefits
Considerations
? Preliminary November LRP already
accounts for organic investments
? Unclear magnitude and timing of return on
investment
? Timing and business performance
? Does not fundamentally impact the
operations of the business
? Increases interests of Luggage
? Understanding actionability of potential
M&A pipeline
? Risk of integration challenges that could be
disruptive to the business
Opportunity
▪ Telluride has ~$1.1bn of cash on hand and ~$200mm remaining under its $250mm share repurchase program
▪ Significant cash balance provides Telluride optionality for how it chooses to allocate its capital |

| 12
– Highly Confidential; For Discussion Purposes Only –
Premium Paid at Various Telluride Share Prices per Framework
Source: Company filings, Certares materials and FactSet as of November 12, 2024.
Note: Dollars in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company
filings. Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~3mm options with a wei ghted average exercise price of
$35.63, ~12mm RSUs and ~1mm PSUs per company filings.
Aggregate Premium Paid and % of Market Cap
$56
$60 $60 $60 $60
2.8% 2.8%
2.6%
2.5%
2.3%
$13.00 $14.00 $15.00 $16.00 $17.00
Telluride Share Price
% Premium for Class B Shares
33.5% 33.5%
31.5%
29.5%
27.5%
$13.00 $14.00 $15.00 $16.00 $17.00
Telluride Share Price
Aggregate Premium Paid
Aggregate Premium Paid % of Market Cap
Implied Aggregate Premium %
of Market Cap is fixed at
~2.8% below $14 / sh
% Premium for
Class B shares is
fixed at 33.5% at
or below $14 / sh
% Premium for Class B shares decreases
by (200 bps) for every dollar increase in
Telluride share price above $14 / sh
Telluride VWAPS
10 Day: $16.23
30 Day: $15.61 |

| 13
– Highly Confidential; For Discussion Purposes Only –
Telluride Share Price $13.00 $14.00 $15.00 $16.00 $17.00
Cash Consideration to Luggage Common Equity $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 54 86 113 140 166
Total Consideration from Telluride $404 $436 $463 $490 $516
Implied $ Discount to Certares Par Value (1) ($221) ($189) ($162) ($135) ($109)
Certares Recovery Value $19 $46 $72 $99 $126
Implied $ Premium to Certares Recovery Value $36 $40 $40 $40 $40
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $13.00 $14.00 $15.00 $16.00 $17.00
Total Common Stock Consideration $182 $196 $210 $224 $238
Residual Consideration For Telluride Class B Shares $222 $239 $252 $265 $277
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $17.36 $18.69 $19.73 $20.72 $21.68
Aggregate Premium Paid $56 $60 $60 $60 $60
% of Market Cap 2.8% 2.8% 2.6% 2.5% 2.3%
Premium vs. Current Telluride Share Price ($14.26) 21.7% 31.1% 38.3% 45.3% 52.0%
Premium vs. Reference Telluride Share Price 33.5% 33.5% 31.5% 29.5% 27.5%
Premium vs. Telluride 10-Day VWAP ($16.23) 6.9% 15.2% 21.5% 27.7% 33.5%
Premium vs. Telluride 30-Day VWAP ($15.61) 11.2% 19.8% 26.4% 32.8% 38.9%
Implied Avg. Telluride Share Price (Common + B's Acq.) $15.08 $16.24 $17.25 $18.25 $19.23
Premium vs. Reference Telluride Share Price 16% 16% 15% 14% 13%
Memo: 50% Cash / 50% Stock Consideration to Certares assuming max cash consideration of $435mm
Cash Consideration to Certares (assuming cash to Luggage Common) $27 $43 $56 $70 $83
Telluride Common Stock to Certares $27 $43 $56 $70 $83
# of Telluride Shares Issued to Certares 2.1 3.1 3.8 4.4 4.9
PF Certares Ownership (2) 3.0% 3.7% 4.3% 4.7% 5.1%
Total Cash Outlay for Telluride $377 $393 $406 $420 $433
Total Telluride Shares Issued 2.1 3.1 3.8 4.4 4.9
% of Telluride Basic Shares Oustanding Issued 1.5% 2.2% 2.7% 3.1% 3.5%
Net Shares Retired 24.7 23.8 23.1 22.5 21.9
% of Telluride Basic Shares Oustanding 17.7% 17.1% 16.6% 16.1% 15.8%
▪ Luggage Common to receive $20mm of
cash consideration
– Potential for Luggage Common to
receive additional consideration above
$20mm if Telluride share price is above
$14, but would not increase total
consideration from Telluride
▪ Reflects value of 26.8mm Telluride shares
owned by Luggage less $330mm of
Exchangeable Senior Debentures
▪ Framework assumes the following premia
based on Telluride’s share price:
– Fixed % premium paid for Class B
shares of 33.5% at or below Telluride
price of $14/sh (implies aggregate
premium paid of ~$60mm at $14/sh)
– Decrease in % premium paid for Class
B shares by (200 bps) for every dollar
increase in Telluride price above
$14/sh, linearly extrapolated; total
proceeds to Certares not to exceed par
value of ~$275mm (as of March 2025)
▪ Consideration to Certaresof 50% / 50%
cash / stock, subject to max cash outlay of
$435mm per management stated
preference and new issuance to Certares
limited to less than 5% of Telluride basic
shares outstanding
Overview of Transaction Framework
Source: Company filings, Certares materials and FactSet as of November 12, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares
outstanding includes ~139mm basic shares and the dilutive impact of ~3mm options with a weighted average exercise price of $3 5.63, ~12mm RSUs and ~1mm PSUs per company filings.
(1) Reflects Series A Preferred par value of $275mm as of March 2025 per Certares materials.
(2) Based on diluted shares outstanding.
Framework Commentary
B
A
A
C
D D
B
C |

| 14
– Highly Confidential; For Discussion Purposes Only –
Overview of Consideration to Luggage Stakeholders
Source: Company filings and FactSet as of November 12, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Luggage share count
includes ~1.2mm RSUs of which ~0.4mm RSUs allocated to Series B and the remaining ~0.8mm RSUs allocated to Series A.
(1) Consideration to Certares of 50% / 50% cash / stock, subject to Telluride not issuing more than 5% of BSO to Certares and not utilizing more than $435mm cash as part of a transaction (excluding
transaction fees).
(2) Reflects total proceeds to Certares/ Certaresinitial investment of $325mm.
(3) Reflects annual return to Certares based on initial investment of $325mm in March 2020 and proceeds of $252mm cash in March 2021, $29mm cash in April 2021, valu e of 1.7mm Telluride shares
and consideration per framework assuming close date of April 2025.
(4) Reflects consideration to Certaresless Series A Preferred par value. Reflects Series A Preferred par value of $275mm as of March 2025 per Certares materials.
Receives Par
Receives
50% cash /
50% stock(1)
Telluride Framework
30 Day VWAP 10 Day VWAP
Telluride Share Price $13.00 $14.00 $15.00 $15.61 $16.00 $16.23 $17.00
Consideration Received in Proposed Transaction
Luggage Series A (Current Market Value: $30)
Luggage Series B (Current Market Value: $21)
Consideration to Luggage Common Equity $20 $20 $20 $20 $20 $20 $20
Consideration to VPF (2.4mm shares) $31 $34 $36 $38 $39 $39 $41
Consideration to Exchangeable Senior Debentures $330 $330 $330 $330 $330 $330 $330
Consideration to Certares $54 $86 $113 $129 $140 $146 $166
Estimated Lifetime Proceeds to Certares
Cash Proceeds Received by Certares (in 2021) $281 $281 $281 $281 $281 $281 $281
Value of Telluride Shares Held by Certares (1.7mm) 22 24 26 27 27 28 29
Consideration to Certares Per Counter-Framework 54 86 113 129 140 146 166
Total Proceeds to Certares $358 $391 $420 $437 $448 $454 $476
Implied MOIC (2) 1.1x 1.2x 1.3x 1.3x 1.4x 1.4x 1.5x
Implied IRR (3) 5% 10% 13% 14% 15% 16% 17%
Consideration to Certares Per Counter-Framework vs Par Value (4) ($221) ($189) ($162) ($146) ($135) ($129) ($109)
Certares initially invested $325mm in Luggage in March 2020
Allocation between Luggage Series A and Series B shares to be determined |

| 15
– Highly Confidential; For Discussion Purposes Only –
$14.26
$13.77
$18.65 $23.42
$28.78
$34.97
$12.95
$18.60
$24.11
$30.32
$37.50
Current 2024 2025 2026 2027 2028
Illustrative Future Share Price Analysis
Value Creation vs SQ
Net Leverage
Status Quo (0.6x) (1.4x) (1.9x)
Assumed Multiple of 5.8x(1) EV / NTM EBITDA
Status Quo
Illustrative Framework
Future Share Price Analysis for Illustrative Framework
(2.4x)
1x multiple
uplift reflects
$4.97 / share(2)
Source: Company filings, Preliminary November LRP and FactSet as of November 12, 2024.
Note: Dollars and shares in millions except per share prices. Reflects projected balance sheet figures per Telluride management. Analysis assumes illustrative Luggage consideration of $20mm in cash. Assumes
illustrative transaction expenses of $17.5mm per Telluride Management. Telluride diluted shares outstanding includes ~139mm b asic shares and the dilutive impact of ~3mm options with a weighted average
exercise price of $35.63, ~12mm RSUs and ~1mm PSUs per company filings. Reflects Telluride reference share price of $15.
(1) Reflects NTM Telluride multiple as of November 12, 2024.
(2) Assumes multiple uplift of 1.0x to current multiple.
Illustrative Framework (6%) (0%) +3% +5%
Illustrative Framework 0.7x (0.1x) (0.8x) (1.5x)
(2.9x)
+7%
(2.1x) |

| 16
– Highly Confidential; For Discussion Purposes Only –
Illustrative Transaction Considerations & Pro Forma Impact
Source: Preliminary November LRP, Company filings and FactSet as of November 12, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares
owned by Luggage per company filings. Assumes transaction fees of $17.5mm. Analysis assumes cash interest of 4%.
(1) Reflects Telluride reference share price of $15.
(2) Reflects basic shares outstanding. Certares ownership excludes RSUs granted to its Senior Managing Director.
Transaction Considerations Impact of Aggregate Premium Paid to 2027E EPS(1)
Impact to Telluride Capitalization(1) Pro Forma Telluride Structure(1)(2)
$1.31
$1.45 $1.44 $1.44 $1.43 $1.43
SQ $40 $50 $60 $70 $80
Aggregate Premium
∆ vs SQ +10% +10% +10% +9% +9%
▪ The aggregate premium paid by Telluride is a key Reflects current framework
consideration in determining the attractiveness of a potential
acquisition of Luggage
▪ To lower the aggregate premium paid, Telluride would need to
reduce the % premium paid for Telluride’s Class B shares
▪ The two potential levers available to Telluride are proceeds paid
to Luggage common equity and Certares recovery value
– The distribution of consideration to Certares and Luggage to
be determined by the respective parties
– Current Luggage equity value of ~$51mm
Current Ownership Structure
Illustrative Post-Transaction Structure
Shares % of Total
(mm) Economic Voting
Telluride SH's Common Stock 108 78% 43%
Certares Common Stock 2 1% 1%
Common Stock 16 12% 6%
Class B 13 9% 50% Luggage
Shares % of Total
(mm) Economic Voting
Telluride SH's Common Stock 111 95% 95%
Certares Common Stock 5 5% 5%
Economic and voting ownership to be aligned as a result of retiring
Telluride shares owned by Luggage
SQ (YE 2024) Txn Adj PF (Q4'24)
2026 Convertible Sr. Notes $345 $-- $345
Term Loan B Facility 500 – 500
Finance Leases 53 – 53
Total Debt $898 $-- $898
Cash $1,100 ($424) $676
Net Debt ($202) +$424 $222
Memo:
LTM EBITDA $315 $315
Gross Leverage 2.9x --x 2.9x
Net Leverage (0.6x) +1.3x 0.7x |

| 17
– Highly Confidential; For Discussion Purposes Only –
Illustrative Analysis of Telluride Take-Private
Illustrative Analysis of Telluride Take-Private With and Without Luggage Collapse
Source: Telluride projections as of November per Telluride management (“Preliminary November LRP”) and FactSet as of November 12, 202 4.
Note: Dollars in millions. Cash excluding deferred merchant payables and FDSO of 153mm per Telluride filings. Assumes transactio n close and balance sheet as of
CYE’2024. LBO analysis assumes PF net leverage of 6.0x, minimum cash of $100mm and acquisition transaction fees of $75mm.
(1) Assumes Luggage closing cash balance of $0. Reference share price of $14.00 and $16.00 implies an average price paid for the Telluride shares owned by
Luggage, net of the shares related to the VPF, of $16.24 and $18.25, respectively.
Project
Lindbergh
proposal of
$17.50
A Luggage collapse may reduce the sponsor equity contribution in a potential Telluride take-private transaction, dependent
on the Telluride acquisition share price and reference share price at which an acquisition of Luggage is effectuated
Assuming No Luggage Collapse Assuming Luggage Collapse (1)
Reference Share Price: $14.00 Reference Share Price: $16.00
Illustrative Telluride Offer Price $17.50 $20.00 $22.50 $17.50 $20.00 $22.50 $17.50 $20.00 $22.50
% Premium vs. Current Share Price 23% 40% 58% 23% 40% 58% 23% 40% 58%
Implied Total Equity Consideration $2,674 $3,056 $3,438 $2,258 $2,580 $2,903 $2,281 $2,607 $2,932
Aggregate Premium Paid $495 $877 $1,259 $418 $741 $1,063 $422 $748 $1,074
∆ in Aggregate Premium vs. No Luggage Collapse ($77) ($136) ($196) ($73) ($129) ($185)
Telluride Cash On Hand (YE'24E) $855 $855 $855 $462 $462 $462 $435 $435 $435
Illustrative Sponsor Equity $849 $1,231 $1,613 $826 $1,148 $1,471 $876 $1,201 $1,527
∆ in Sponsor Equity vs. No Luggage Collapse ($23) ($83) ($142) +$27 ($29) ($86) |

| Appendix
Supplementary Materials |

| 19
– Highly Confidential; For Discussion Purposes Only –
COVID
Decline
Telluride’s Historical Share Price Performance
Source: Company filings and FactSet as of November 12, 2024.
Note: Percentages in annotations reflect one-day impact to unaffected unless otherwise specified.
Telluride Share Price Over Time (Nasdaq Rebased to Telluride)
Telluride Nasdaq
Feb 18, 2021
Announced Q4’20 earnings
highlighting recovery in travel
demand post COVID: +4%
Nov 8, 2021
Announced Q3’21 earnings and
departure of Co-Founder and CEO:
(10%)
Feb 16, 2022
Announced Q4’21 earnings missing
street estimates for top / bottom line;
announced filing of an S-1 for a
potential IPO of Vail: (2%)
Aug 4, 2022
Announced Q2’22 earnings
highlighting strong demand in leisure
travel: +19%
Feb 12, 2024
Luggage filed updated 13D
announcing formation of Special
Committee to evaluate potential
strategic alternatives +14%
Feb 14, 2024
Announced Q4’23 earnings
highlighting strength of experiences
business: +9%
May 8, 2024
Announced Q1’24 earnings.
Luggage filed updated 13D
outlining pause in third party
transaction discussions: (29%)
August 6, 2024
Announced Q2’24
earnings: (17%)
(53%)
+115%
$14.26
November 6, 2024
Announced Q3’24
earnings: (11%)
$0
$5
$10
$15
$20
$25
$30
$35
$40
$45
$50
$55
$60
$65
Jan-20 May-20 Sep-20 Feb-21 Jun-21 Nov-21 Mar-22 Aug-22 Dec-22 May-23 Sep-23 Feb-24 Jun-24 Nov-24 |

| 20
– Highly Confidential; For Discussion Purposes Only –
0.0x
5.0x
10.0x
15.0x
20.0x
25.0x
30.0x
35.0x
40.0x
45.0x
50.0x
Nov-19 Nov-20 Nov-21 Nov-22 Nov-23 Nov-24
$0
$10
$20
$30
$40
$50
$60
$70
$80
Nov-19 Nov-20 Nov-21 Nov-22 Nov-23 Nov-24
Historical Share Price Performance and Multiple Evolution
L5Y Share Price Performance L5Y EV / NTM EBITDA Evolution(1)
Source: Company filings and FactSet as of November 12, 2024.
Note: Telluride peers include: Angi, CarGurus, Expedia, Nerdwallet, Sabre Corporation and Yelp.
(1) Based on consensus estimates.
$32
$14.26
(55%)
+127%
7.9x
8.5x
(2.1x)
5.8x
(1.2x) 9.7x
Telluride NASDAQ Peer Median
Average Multiples
Telluride Peers
L1Y 6.8x 8.5x
L2Y 6.7x 9.4x
L3Y 7.8x 11.0x
L5Y 12.6x 13.8x |

| 21
– Highly Confidential; For Discussion Purposes Only –
PT Prem / (Disc)
Broker Date Price Target to Current Valuation Methodology
Nov-24 +75% 6.4x NTM+1 EV/EBITDA, 10.5x NTM+1 P/E
Nov-24 +68%
70% Fundamental based on EV/GAAP EBITDA + DCF / 30% M&A
Target Price
Aug-24 +47% 8.0x '25 EV/EBITDA
Nov-24 +40% 6.8x '25 EV/EBITDA
Nov-24 +40%
SOTP: 7x Breckenridge '25 P/E, 1.5x Vail '25 Rev, 2x Fairview '25
Rev
Nov-24 +40% 7x '25 EV/EBITDA
Nov-24 +19% Blended 1.1x EV/Revenue and 6x EV/EBITDA
Nov-24 +19% 6x '25 EV/EBITDA
Nov-24 +19% DCF (12.5% WACC, 2.5% terminal growth rate)
Nov-24 +12% 5x '25 EV/EBITDA
Aug-24 +12% 6.6x '25 EV/EBITDA
Nov-24 (2%) ~3x '26 Adj. EBITDA
Nov-24 (9%)
SOTP: 4x Breckenridge '25 EBITDA, 8x Vail '25 EBITDA, $400mm
EV for TheFork
Nov-24 (16%) DCF
Nov-24 (23%) 15x '25 GAAP P/E
Median +19%
$25
$24
$21
$20
$20
$20
$17
$17
$17
$16
$16
$14
$13
$12
$11
$17
Analyst Price Targets for Telluride
Source: Wall Street research and FactSet as of November 12, 2024.
Buy Hold Sell |

| 22
– Highly Confidential; For Discussion Purposes Only –
Preliminary November LRP Summary (Segment Breakdown)
Source: Preliminary November LRP and Company filings.
Note: Dollars in millions. Adjusted EBITDA excludes company’s estimated stock-based compensation.
Segment Breakdown Summary
Historicals Projections '19 - '23 '23 - '29
2019A 2020A 2021A 2022A 2023A 2024E 2025E 2026E 2027E 2028E 2029E CAGR CAGR
Revenue
Breckenridge $1,224 $483 $665 $966 $1,031
% Growth (8%) (61%) 38% 45% 7%
Vail $288 $55 $184 $493 $737
% Growth 18% (81%) 235% 168% 49%
Fairview $127 $86 $85 $126 $154
% Growth 25% (32%) (1%) 49% 22%
Intersegment Eliminations ($78) ($19) ($32) ($94) ($134) )
Total Revenue $1,560 $604 $902 $1,492 $1,788
% Growth (3%) (61%) 49% 65% 20%
Adj. EBITDA
Breckenridge $477 $64 $177 $345 $348
% Margin 39% 13% 27% 36% 34%
Vail ($28) ($72) ($31) ($11) $0
% Margin (10%) (131%) (17%) (2%) 0 %
Fairview ($10) ($43) ($46) ($40) ($14)
% Margin (8%) (50%) (55%) (32%) (9%)
Total Adj. EBITDA $438 ($51) $100 $295 $334
% Margin 28% (8%) 11% 20% 19% |

| 23
– Highly Confidential; For Discussion Purposes Only –
Potential Illustrative Sponsor Participants
AUM
($bn) Selected Internet Investments / Deals(2)
Fund
Size
($bn)(1)
696
624
229
210
185
104
101
83
83
82
65
56
45
25
6
Sponsor
Source: Public filings, Company websites and PitchBook as of November 12, 2024.
Note: Financial sponsors sorted by AUM size.
(1) Reflects size of latest private equity fund.
(2) Reflects current and prior portfolio company investments across investment types.
Contacted Engagement
Project Telluride Engagement
Memo:
$1,000
120
80
~20
~19
~11
~29
~12
~21
~20
~8
~17
~18
~4
~2
~14
~3
~2
~$20
~24
~12 |

| 24
– Highly Confidential; For Discussion Purposes Only –
Potential Illustrative Strategic Participants
Mkt. Cap
($bn)
$3,145
2,233
2,197
1,476
674
203
166
150
87
84
71
44
25
21
5
(1)
2
(1)
Illustrative Strategic Rationale
▪ Integrates with Bing Search and AI products
▪ Integrates with existing travel search meta and experiences / reviews data
▪ Leverages travel customer data to offer travel / experiences products and platform
▪ Availability of unique content to drive engagement and ad-monetization
▪ Utilizes travel data and experiences products to enhance Chase travel portal
▪ Enhances premium cardholders value by providing exclusive content and bookings
▪ Utilizes Telluride traffic to foster greater bookings and selection of travel opportunities
▪ Expands existing portfolio with travel bookings
▪ Enhances customer journey with access to rich travel content / experiences opportunities
▪ Greater ability to drive travel discovery with new emphasis on ads / broader services
▪ Expands experiences and review content providing premium experience for customers
▪ Expands geographic reach and leverages Telluride brand globally
▪ Enriches travel content and engagement, furthering ability for ad monetization
▪ Ability to leverage user-generated content to drive bookings and engagement
▪ Provides enhanced scale and expands customer funnel
▪ Integrates Telluride UGC for more fulsome recommendation / booking ability
Source: Public filings, Company websites and Factset as of November 12, 2024.
Note: Companies sorted by market cap.
(1) Reflects latest valuation as of last capital raise for private companies.
Contacted Engagement
Project Telluride Engagement
Company |
Exhibit (c)(18)

| – Highly Confidential; For Discussion Purposes Only –
Highly Confidential; For Discussion Purposes Only December 2024 Discussion Materials Project Telluride indicates that confidential information has been omitted, pursuant to Rule 24b-2 of the Securities and Exchange Act of 1934, as amended, and filed separately with the Securities and Exchange Commission. |

| 1
– Highly Confidential; For Discussion Purposes Only –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of
Directors of Telluride, Inc. (“Telluride” or the “Company”) in connection with Centerview advising the Special Committee in its evaluation of
proposed strategic alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by
or on behalf of Telluride and publicly available information, and portions of the information contained herein may be based upon statements,
estimates and forecasts provided by Telluride. Centerview has relied upon the accuracy and completeness of the foregoing information, and has
not assumed any responsibility for any independent verification of such information or for any independent evaluation or appraisal of any of the
assets or liabilities (contingent or otherwise) of Telluride or any other entity, or concerning the solvency or fair value ofTelluride or any other
entity. With respect to financial forecasts, Centerview has assumed that such forecasts have been reasonably prepared on bases reflecting the
best currently available estimates and judgments of the management of Telluride as to the future financial performance of Teluride, and at your
direction Centerview has relied upon such forecasts, as provided by Telluride’s management, with respect to Telluride. Centerview assumes no
responsibility for and expresses no view as to such forecasts or the assumptions on which they are based. The information setforth herein is
based upon economic, monetary, market and other conditions as in effect on, and the information made available to us as of, the date hereof,
unless indicated otherwise and Centerview assumes no obligation to update or otherwise revise these materials.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performing
this financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute aparticular weight to any
particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without considering the analysis as a
whole, would create an incomplete view of the process underlying its financial analysis. Centerview may have deemed various assumptions more
or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not
be taken to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure, and may not be
disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and any other advice,
written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of
Telluride (in its capacity as such) in its consideration of strategic alternatives, and are not for the benefit of, and do not convey any rights or
remedies for any holder of securities of Telluride or any other person. Centerview will not be responsible for and has not provided any tax,
accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evaluating strategic
alternatives, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily
incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. |

| 2
– Highly Confidential; For Discussion Purposes Only –
Situation Update
▪ The Special Committee and advisors have continued to evaluate potential strategic alternatives including:
– The elimination of Telluride’s dual-class share structure through an acquisition of Luggage
– Potential sale of Telluride to Grindelwald
▪ The transaction terms for a potential acquisition of Luggage have been agreed upon in principle:
– Variable Prepaid Forward (“VPF”) to be settled by Luggage with Telluride Common shares prior to a transaction
– Exchangeable Senior Debentures to be repaid by Telluride for ~$330mm in cash
– Luggage Common Equity to receive $20mm of cash consideration
– Value of consideration to Certares to flex depending on the Telluride reference share price
Weil to provide update on state of play and transaction terms |

| 3
– Highly Confidential; For Discussion Purposes Only –
Telluride’s Historical Share Price Performance
Source: Company filings and FactSet as of December 9, 2024.
Note: Percentages in annotations reflect one-day impact to unaffected unless otherwise specified.
Telluride L1Y Share Price Performance
(22%)
$14.01
$17.91
Feb 12, 2024
Luggage filed updated 13D
announcing formation of Special
Committee to evaluate potential
strategic alternatives: +14%
Feb 14, 2024
Announced Q4’23 earnings
highlighting strength of experiences
business: +9%
$10
$15
$20
$25
$30
$35
Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24 Oct-24 Nov-24 Dec-24
May 8, 2024
Announced Q1’24 earnings.
Luggage filed updated 13D
outlining pause in third party
transaction discussions: (29%)
August 6, 2024
Announced Q2’24
earnings: (17%)
November 6, 2024
Announced Q3’24
earnings: (11%)
Illustrative Telluride Reference Share Prices
Share Price
Current $14.01
5-Day VWAP $14.32
10-Day VWAP $14.20
20-Day VWAP $14.24
30-Day VWAP $15.15 |

| 4
– Highly Confidential; For Discussion Purposes Only –
$56
$60
$60 $60 2.8% 2.8%
2.6% 2.5%
$13.00 $14.00 $15.00 $16.00
33.5% 33.5%
31.5%
29.5%
$13.00 $14.00 $15.00 $16.00
Premium Paid at Various Telluride Share Prices
▪ Framework assumes the following premia based
on Telluride’s share price:
– Fixed % premium paid for Class B shares of
33.5% at or below Telluride price of $14/sh
(implies aggregate premium paid of ~$60mm
at $14/sh)
– Decrease in % premium paid for Class B
shares by (200 bps) for every dollar increase
in Telluride price above $14/sh, linearly
extrapolated; total proceeds to Certares not
to exceed par value of ~$275mm (as of
March 2025)
▪ Consideration to Certares of 50% cash and 50%
stock, subject to max cash outlay of $435mm per
management stated preference and new issuance
to Certares limited to less than 5% of Telluride
basic shares outstanding
▪ Other consideration to Luggage stakeholders of:
– Luggage Common to receive $20mm of cash
– Exchangeable Senior Debentures to be repaid
by Telluride for ~$330mm in cash
– VPF to be settled by Luggage with Telluride
Common shares prior to a transaction
Overview of Transaction Framework % Premium for Class B Shares
Telluride Share Price
% Premium for
Class B shares is
fixed at 33.5% at
or below $14 / sh
% Premium for Class B shares
decreases by (200 bps) for every
dollar increase in Telluride share
price above $14 / sh
Aggregate Premium Paid and % of Market Cap
Telluride Share Price
Aggregate Premium Paid Aggregate Premium Paid % of Market Cap
Implied Aggregate Premium
% of Market Cap is fixed at
~2.8% below $14 / sh
Source: Company filings, Certares materials and FactSet as of December 9, 2024.
Note: Dollars in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings.
Telluride diluted shares outstanding includes ~139mm basic shares and the dilutive impact of ~3mm options with a weighted average exercise price of $35.63,
~12mm RSUs and ~1mm PSUs per company filings. Assumes Luggage cash on hand is satisfactory to meet all closing costs and other transaction expenses.
Telluride VWAPs
Share Price
5-Day VWAP $14.32
10-Day VWAP $14.20
20-Day VWAP $14.24
30-Day VWAP $15.15 |

| 5
– Highly Confidential; For Discussion Purposes Only –
Overview of Transaction Framework
Source: Company filings, Certares materials and FactSet as of December 9, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage per company filings. Telluride diluted shares
outstanding includes ~139mm basic shares and the dilutive impact of ~3mm options with a weighted average exercise price of $3 5.63, ~12mm RSUs and ~1mm PSUs per company filings. Assumes
Luggage cash on hand is satisfactory to meet all closing costs and other transaction expenses.
(1) Reflects Series A Preferred par value of $275mm as of March 2025 per Certares materials.
(2) Based on diluted shares outstanding.
Current
$14.01
5-Day VWAP
$14.32
10-Day VWAP
$14.20
20-Day VWAP
$14.24
30-Day VWAP
$15.15
Telluride Share Price $13.00 $13.50 $14.00 $14.50 $15.00 $15.50 $16.00
Cash Consideration to Luggage Common Equity $20 $20 $20 $20 $20 $20 $20
Plus: Cash to Exchangeable Senior Debentures 330 330 330 330 330 330 330
Plus: Cash / Telluride Common Stock to Certares 54 70 86 99 113 126 140
Total Consideration from Telluride $404 $420 $436 $449 $463 $476 $490
Implied $ Discount to Certares Par Value (1) ($221) ($205) ($189) ($176) ($162) ($149) ($135)
Certares Recovery Value $19 $32 $46 $59 $72 $86 $99
Implied $ Premium to Certares Recovery Value $36 $38 $40 $40 $40 $41 $40
Telluride Common Stock Owned by Luggage 14.0 14.0 14.0 14.0 14.0 14.0 14.0
Telluride Common Share Price $13.00 $13.50 $14.00 $14.50 $15.00 $15.50 $16.00
Total Common Stock Consideration $182 $189 $196 $203 $210 $217 $224
Residual Consideration For Telluride Class B Shares $222 $231 $239 $246 $252 $259 $265
Telluride Class B Common Stock Owned by Luggage 12.8 12.8 12.8 12.8 12.8 12.8 12.8
Implied Telluride Class B Common Stock Price $17.36 $18.02 $18.69 $19.21 $19.73 $20.23 $20.72
Aggregate Premium Paid $56 $58 $60 $60 $60 $61 $60
% of Market Cap 2.8% 2.8% 2.8% 2.7% 2.6% 2.6% 2.5%
Premium vs. Current Telluride Share Price ($14.01) 23.9% 28.6% 33.4% 37.1% 40.8% 44.4% 47.9%
Premium vs. Reference Telluride Share Price 33.5% 33.5% 33.5% 32.5% 31.5% 30.5% 29.5%
Premium vs. Telluride 5-Day VWAP ($14.32) 21.2% 25.9% 30.5% 34.2% 37.8% 41.3% 44.7%
Premium vs. Telluride 10-Day VWAP ($14.20) 22.2% 26.9% 31.6% 35.3% 38.9% 42.5% 45.9%
Premium vs. Telluride 20-Day VWAP ($14.24) 21.9% 26.6% 31.3% 34.9% 38.5% 42.1% 45.5%
Implied Avg. Telluride Share Price (Common + B's Acq.) $15.08 $15.66 $16.24 $16.75 $17.25 $17.76 $18.25
Premium vs. Reference Telluride Share Price 16% 16% 16% 16% 15% 15% 14%
Memo: 50% Cash / 50% Stock Consideration to Certares
Cash Consideration to Certares $27 $35 $43 $50 $56 $63 $70
Telluride Common Stock to Certares $27 $35 $43 $50 $56 $63 $70
# of Telluride Shares Issued to Certares 2.1 2.6 3.1 3.4 3.8 4.1 4.4
PF Certares Ownership (2) 3.0% 3.4% 3.7% 4.0% 4.3% 4.5% 4.7%
Total Cash Outlay for Telluride $377 $385 $393 $400 $406 $413 $420
Total Telluride Shares Issued 2.1 2.6 3.1 3.4 3.8 4.1 4.4
% of Telluride Basic Shares Oustanding Issued 1.5% 1.9% 2.2% 2.5% 2.7% 2.9% 3.1%
Net Shares Retired 24.7 24.2 23.8 23.4 23.1 22.8 22.5
% of Telluride Basic Shares Oustanding 17.7% 17.4% 17.1% 16.8% 16.6% 16.3% 16.1% |
Exhibit (c)(19)

| – Highly Confidential –
December 18, 2024
Discussion Materials
Project Telluride |

| 1
– Highly Confidential –
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of
Directors of Telluride, Inc. (“Telluride”) in connection with Centerview advising the Special Committee in its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or on behalf of
Telluride and publicly available information, and portions of the information contained herein may be based upon statements, estimates and
forecasts provided by Telluride. Centerview has, with your consent, relied upon the accuracy and completeness of the foregoing information, and,
at your direction, has not assumed any responsibility for any independent verification of such information or for any independent evaluation or
appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity, or concerning the solvency or fair value of
Telluride or any other entity. With respect to financial forecasts, Centerview has assumed that such forecasts have been reasonably prepared on
bases reflecting the best currently available estimates and judgments of the management of Telluride as to the future financial performance of
Telluride, and, at your direction, Centerview has relied upon such forecasts, as provided by Telluride’s management and approved for our use by
the Special Committee of the Board of Directors of Telluride, with respect to Telluride. Centerview assumes no responsibilityfor and expresses
no view as to such forecasts or the assumptions on which they are based. The information set forth herein is based upon financial, economic,
monetary, currency, market and other conditions and circumstances as in effect on, and the information made available to us as of, the date
hereof, unless indicated otherwise and Centerview assumes no obligation or responsibility to update or otherwise revise thesematerials.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performing
this financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute aparticular weight to any
particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without considering the analysis as a
whole, would create an incomplete view of the process underlying its financial analysis. Centerview may have deemed various assumptions more
or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not
be taken to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure, and may not be
disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and any other advice,
written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of
Telluride (in its capacity as such) in its consideration of strategic alternatives, and are not for the benefit of, and do not convey any rights or
remedies for any holder of securities of Telluride or any other person. Centerview will not be responsible for and has not provided any tax,
accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evaluating strategic
alternatives, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily
incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. |

| 2
– Highly Confidential –
▪ On April 10, 2024, Centerview received a working draft from Luggage outlining two illustrative potential
scenarios pertaining to strategic alternatives for Telluride
– Both scenarios assumed Telluride acquired Luggage and collapsed the existing dual-class share structure
▪ On June 10, 2024, Telluride received an illustrative framework from Luggage outlining a potential scenario
of a take-private of Luggage by Telluride
– Since then, Telluride received four additional frameworks and shared four counter-frameworks with
Luggage / Series A Preferred holder
▪ The Series A Preferred holder and Luggage agreed in principle to the terms in the Telluride framework
that was shared on October 17, 2024
▪ The proposed transaction reflects the following terms:
– Total consideration to Luggage Common Equity and Series A Preferred holder of $105mm(1)
– Exchangeable Senior Debentures to be repaid by Telluride for ~$330mm in cash
– Variable Prepaid Forward to be settled by Luggage at or prior to closing with ~2.4mm shares of
Telluride Common stock
– Assumes Luggage has sufficient cash on hand as of closing to settle transaction related expenses
– This results in total cash and stock proceeds of ~$435mm from Telluride, and retirement of ~26.8mm
Telluride Common shares with an average price paid per share of ~$16.21(2)
Situation Update and Process Summary
(1) Number of shares issued to Series A Preferred holder based on reference price of $13.98. Reflects aggregate consideration to Luggage Common
Equity based on 77.9mm Luggage shares, per Luggage as approved by Telluride, and proceeds of ~$0.26 per share.
(2) Refer to page 6 for additional detail. |

| 3
– Highly Confidential –
Overview of Completed Due Diligence
Material
Contracts
▪ Initial corporate diligence request list sent to Luggage on October 24, 2024
▪ On October 29, 2024, Luggage granted VDR access with initial responses to Telluride and advisors
▪ Luggage provided documentation and responses on general company data, employee matters, litigation,
intellectual property, data privacy, regulatory, antitrust / competition, real estate, etc.
Corporate
▪ Access provided to Telluride and advisors for requested files and responses for financing documents, capital
structure, advisor fees, trial balances, tax opinion, audit paperwork, and cash balance
▪ Call conducted on November 25, 2024 between Luggage, Telluride and advisors to discuss outstanding items
(including Variable Prepaid Forward, Senior Exchangeable Debentures, and Luggage’s estimated cash at closing)
Balance
Sheet
▪ Relevant finance and accounting requests sent to Luggage on October 28, 2024
▪ On October 29, 2024, Luggage granted VDR access with initial responses to Telluride and advisors
▪ KPMG engaged by Luggage to provide audit paperwork and estimates for post-transaction cash balance at closing
and related transaction costs
Finance &
Accounting
▪ Access provided to Telluride and advisors for requested files and responses for material contracts related to
vendors, partnerships, advisors, employees, facilities and time sharing, tax sharing, etc. |

| 4
– Highly Confidential –
Overview of Proposed Key Merger Agreement Terms
▪ Telluride will acquire 100% of the shares of Luggage by way of a reverse subsidiary merger, with Luggage surviving the merger. Following the
consummation of the merger, Luggage will be merged with and into an wholly owned subsidiary of Telluride, with the wholly owned subsidiary
surviving the merger.
Transaction Structure
Consideration – Luggage
Common Stock, Equity Awards
▪ Luggage Series A Common Stock, Luggage Series B Common Stock and the holders of all outstanding Luggage equity to receive $20 million in
the aggregate, which amounts to each share of Series A Common Stock and Series B Common Stock receiving $0.2567 per share.
Consideration – Luggage Series
A Preferred Shares
▪ Series A Preferred Holder to receive $42,471,000 in cash and 3,037,959 shares of common stock, par value $0.001 of Telluride (“Telluride
Common Stock”).
Treatment of Variable Prepaid
Forward
▪ Proposed to be settled at or prior to the Closing with 2,422,210 shares of Telluride Common Stock that were posted as collate ral for the
Variable Prepaid Forward.
Treatment of Exchangeable
Debentures
▪ Proposed to be redeemed at Closing at an amount equal to par plus accrued but unpaid interest (approximately $330 million), subject to the
Telluride Loan Facility described on the following page.
Stockholder Approval
▪ The merger and the amendment to Luggage’s Certificate of Designations (the “Charter Amendment”) will require the approval of Luggage
stockholders representing a majority of the outstanding voting power of Luggage. The amendment Charter Amendment will also re quire the
approval of Series A Preferred Holder as the sole holder of Luggage Series A Preferred Stock.
– In connection with Luggage stockholder approval, Greg Maffei will deliver a voting agreement at signing representing approximately 41% of
the outstanding voting power of Luggage.
– In connection with soliciting the approval for the Charter Amendment, Series A Preferred Holder will deliver a voting agreeme nt at signing
representing all of the outstanding shares of Series A Preferred Stock.
▪ No approval of the Telluride stockholders is required in connection with the merger.
Item Description
No Solicitation
▪ The merger agreement contains a customary “no-shop” provision, which restricts Luggage’s ability to solicit third-party acquisition proposals in
the period between signing and Closing.
▪ The merger agreement contains a customary “fiduciary out” provision, which permits the board of directors of Luggage to terminate the
transaction with Telluride to enter into a “Superior Proposal” with a third party and to “change its recommendation” due to an “Intervening
Event” (i.e., a material event unknown at the time of signing), in each case, if the failure to do so would be inconsistent with its fiduciary duties
to Luggage and its shareholders.
▪ The merger agreement also contains a provision that, among other things, provides that in the event Telluride enters into a written agreement
with a person in connection with such person’s proposal to acquire Telluride, Luggage may “change its recommendation” or terminate the
merger agreement to enter into an acquisition agreement with such person.
Note: Terms based on the December 17, 2024 draft merger agreement. |

| 5
– Highly Confidential –
Overview of Proposed Key Merger Agreement Terms (Cont’d)
Item Description
▪ Luggage will be required to pay Telluride a termination fee equal to 3.75% of the transaction enterprise value ($16.3mm) if the merger
agreement is terminated, among other reasons:
– By Telluride, due to the board of Luggage changing its recommendation in favor of the merger agreement (whether due to a “Superior
Proposal” or an “Intervening Event”); or
– By Luggage, to enter into a “Superior Proposal.”
▪ A termination fee will not be payable upon termination of the merger agreement in connection with Luggage’s entry into an acquisition
agreement with a person who has entered into an agreement to acquire Telluride.
Termination Fee
Cash Position at Closing
▪ Luggage provided a schedule setting forth their cash burn in the period between signing and Closing.
– The schedule reflects Luggage having approximately $1.4mm in cash at Closing (after paying a $1mm transaction bonus to Greg M. to the
extent Luggage has the cash on hand).
▪ Luggage has agreed to use commercially reasonable efforts to maintain its cash balance in the period between signing and Closing in accordance
with the schedule.
Telluride Loan Facility
▪ The holders of Luggage’s 0.50% Exchangeable Debentures have a right to “put” their Exchangeable Debentures to Luggage on March 27, 2025.
In the event that the merger has not closed by such date, Luggage will not have sufficient capital to repurchase the Exchange able Debentures.
▪ As a result, Luggage and Telluride have negotiated for Telluride to provide Luggage with a loan facility of approximately $330 million to fund
such repurchase, which facility will:
– be a term loan (which may be in the form of a delayed draw term facility);
– have an interest rate equal to (A) SOFR plus (B) 6.00%, which shall be repayable in kind (in lieu of payment in cash) on a quarterly basis (or
such other time period as jointly agreed);
– mature on the earlier of (A) the Termination Date and (B) 15 business days after the termination of the Merger Agreement;
– be repaid at maturity in cash;
– not be prepayable without the prior written consent of Telluride;
– be secured (as a guarantee of payment) by substantially all of the assets of Luggage and its subsidiaries (i.e. its shares of Telluride stock);
– contain customary events of defaults (e.g., in the event of a change of control not permitted under the merger agreement, a s ale of
substantially all of Luggage’s assets or a default under any other indebtedness of Luggage); and
– contain customary rights and remedies in connection with an event of default (e.g., the right to foreclose on the shares of Telluride stock
owned by Luggage and pledged as security for the loan facility).
Voting of Telluride
Common Stock
▪ From and after signing, with respect to the Telluride shares that Luggage beneficially owns, Luggage agrees (i) not to act by written consent and
(ii) vote all such shares in a manner proportionally consistent with the vote of the public.
Note: Terms based on the December 17, 2024 draft merger agreement. |

| 6
– Highly Confidential –
Cash Consideration to Luggage Common Equity(1) $20
Plus: Cash / Telluride Common Stock to Series A Preferred Holder(2) 8 5
Consideration to Luggage Common Equity & Series A Pref. Holder $105
Plus: Cash to Exchangeable Senior Debentures 330
Total Proceeds from Telluride $435
Telluride Common Stock Owned by Luggage (net of VPF)(3) 14.0
Telluride Class B Common Stock Owned by Luggage 12.8
Total Telluride Shares Owned by Luggage 26.8
Implied Avg. Telluride Share Price (Common + B's Acq.) $16.21
Overview of Transaction Proceeds & Pro Forma Ownership
Shares % of Total
(mm) Economic Voting
Telluride SH's Common Stock 108 78% 43%
Series A
Pref. Holder
Common Stock 2 1 % 1 %
Common Stock 1 6 12% 6 %
Class B 1 3 9 % 50%
Luggage
Shares % of Total
(mm) Economic Voting
Telluride SH's Common Stock 111 96% 96%
Series A
Pref. Holder
Common Stock 5 4 % 4 %
Source: Company filings, Bloomberg, and FactSet as of December 17, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage
per company filings.
(1) Reflects aggregate consideration to Luggage Common Equity based on 77.9mm Luggage shares, per Luggage as approved by Telluride, and
consideration of ~$0.26 per share.
(2) Number of shares issued to Series A Preferred holder based on reference price of $13.98.
(3) Reflects 16.4mm Telluride common shares owned by Luggage less 2.4mm Telluride shares to be settled by Luggage for Variable Prepaid Forward.
(4) Reflects basic shares outstanding. Series A Preferred holder ownership excludes RSUs granted to its Senior Managing Director.
Impact on Telluride Ownership Structure(2)(4)
Current Ownership Structure
Post-Transaction Ownership Structure
Consideration & Total Proceeds Paid |
Exhibit (c)(20)

| December 18, 2024
Discussion Materials
Project Telluride |

| 1
Disclaimer
This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of
Directors of Telluride, Inc. (“Telluride”) in connection with Centerview advising the Special Committee in its evaluation of proposed strategic
alternatives for Telluride and for no other purpose. The information contained herein is based upon information supplied by or on behalf of
Telluride and publicly available information, and portions of the information contained herein may be based upon statements, estimates and
forecasts provided by Telluride. Centerview has, with your consent, relied upon the accuracy and completeness of the foregoing information, and,
at your direction, has not assumed any responsibility for any independent verification of such information or for any independent evaluation or
appraisal of any of the assets or liabilities (contingent or otherwise) of Telluride or any other entity, or concerning the solvency or fair value of
Telluride or any other entity. With respect to financial forecasts, Centerview has assumed that such forecasts have been reasonably prepared on
bases reflecting the best currently available estimates and judgments of the management of Telluride as to the future financial performance of
Telluride, and, at your direction, Centerview has relied upon such forecasts, as provided by Telluride’s management and approved for our use by
the Special Committee of the Board of Directors of Telluride, with respect to Telluride. Centerview assumes no responsibilityfor and expresses
no view as to such forecasts or the assumptions on which they are based. The information set forth herein is based upon financial, economic,
monetary, currency, market and other conditions and circumstances as in effect on, and the information made available to us as of, the date
hereof, unless indicated otherwise and Centerview assumes no obligation or responsibility to update or otherwise revise thesematerials.
The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performing
this financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute aparticular weight to any
particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without considering the analysis as a
whole, would create an incomplete view of the process underlying its financial analysis. Centerview may have deemed various assumptions more
or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not
be taken to be Centerview’s view of the actual value of Telluride.
These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure, and may not be
disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and any other advice,
written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of
Telluride (in its capacity as such) in its consideration of strategic alternatives, and are not for the benefit of, and do not convey any rights or
remedies for any holder of securities of Telluride or any other person. Centerview will not be responsible for and has not provided any tax,
accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evaluating strategic
alternatives, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily
incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. |

| 2
Overview of Completed Due Diligence
Material
Contracts
▪ Initial corporate diligence request list sent to Luggage on October 24, 2024
▪ On October 29, 2024, Luggage granted VDR access with initial responses to Telluride and advisors
▪ Luggage provided documentation and responses on general company data, employee matters, litigation,
intellectual property, data privacy, regulatory, antitrust / competition, real estate, etc.
Corporate
▪ Access provided to Telluride and advisors for requested files and responses for financing documents, capital
structure, advisor fees, trial balances, tax opinion, audit paperwork, and cash balance
▪ Call conducted on November 25, 2024 between Luggage, Telluride and advisors to discuss outstanding items
(including Variable Prepaid Forward, Senior Exchangeable Debentures, and Luggage’s estimated cash at closing)
Balance
Sheet
▪ Relevant finance and accounting requests sent to Luggage on October 28, 2024
▪ On October 29, 2024, Luggage granted VDR access with initial responses to Telluride and advisors
▪ KPMG engaged by Luggage to provide audit paperwork and estimates for post-transaction cash balance at closing
and related transaction costs
Finance &
Accounting
▪ Access provided to Telluride and advisors for requested files and responses for material contracts related to
vendors, partnerships, advisors, employees, facilities and time sharing, tax sharing, etc. |

| 3
Overview of Proposed Key Merger Agreement Terms
▪ Telluride will acquire 100% of the shares of Luggage by way of a reverse subsidiary merger, with Luggage surviving the merger. Following the
consummation of the merger, Luggage will be merged with and into an wholly owned subsidiary of Telluride, with the wholly owned subsidiary
surviving the merger.
Transaction Structure
Consideration – Luggage
Common Stock, Equity Awards
▪ Luggage Series A Common Stock, Luggage Series B Common Stock and the holders of all outstanding Luggage equity to receive $20 million in
the aggregate, which amounts to each share of Series A Common Stock and Series B Common Stock receiving $0.2567 per share.
Consideration – Luggage Series
A Preferred Shares
▪ Series A Preferred Holder to receive $42,471,000 in cash and 3,037,959 shares of common stock, par value $0.001 of Telluride (“Telluride
Common Stock”).
Treatment of Variable Prepaid
Forward
▪ Proposed to be settled at or prior to the Closing with 2,422,210 shares of Telluride Common Stock that were posted as collate ral for the
Variable Prepaid Forward.
Treatment of Exchangeable
Debentures
▪ Proposed to be redeemed at Closing at an amount equal to par plus accrued but unpaid interest (approximately $330 million), subject to the
Telluride Loan Facility described on the following page.
Stockholder Approval
▪ The merger and the amendment to Luggage’s Certificate of Designations (the “Charter Amendment”) will require the approval of Luggage
stockholders representing a majority of the outstanding voting power of Luggage. The amendment Charter Amendment will also re quire the
approval of Series A Preferred Holder as the sole holder of Luggage Series A Preferred Stock.
– In connection with Luggage stockholder approval, Greg Maffei will deliver a voting agreement at signing representing approximately 41% of
the outstanding voting power of Luggage.
– In connection with soliciting the approval for the Charter Amendment, Series A Preferred Holder will deliver a voting agreeme nt at signing
representing all of the outstanding shares of Series A Preferred Stock.
▪ No approval of the Telluride stockholders is required in connection with the merger.
Item Description
No Solicitation
▪ The merger agreement contains a customary “no-shop” provision, which restricts Luggage’s ability to solicit third-party acquisition proposals in
the period between signing and Closing.
▪ The merger agreement contains a customary “fiduciary out” provision, which permits the board of directors of Luggage to terminate the
transaction with Telluride to enter into a “Superior Proposal” with a third party and to “change its recommendation” due to an “Intervening
Event” (i.e., a material event unknown at the time of signing), in each case, if the failure to do so would be inconsistent with its fiduciary duties
to Luggage and its shareholders.
▪ The merger agreement also contains a provision that, among other things, provides that in the event Telluride enters into a written agreement
with a person in connection with such person’s proposal to acquire Telluride, Luggage may “change its recommendation” or terminate the
merger agreement to enter into an acquisition agreement with such person.
Note: Terms based on the December 17, 2024 draft merger agreement. |

| 4
Overview of Proposed Key Merger Agreement Terms (Cont’d)
Item Description
▪ Luggage will be required to pay Telluride a termination fee equal to 3.75% of the transaction enterprise value ($16.3mm) if the merger
agreement is terminated, among other reasons:
– By Telluride, due to the board of Luggage changing its recommendation in favor of the merger agreement (whether due to a “Superior
Proposal” or an “Intervening Event”); or
– By Luggage, to enter into a “Superior Proposal.”
▪ A termination fee will not be payable upon termination of the merger agreement in connection with Luggage’s entry into an acquisition
agreement with a person who has entered into an agreement to acquire Telluride.
Termination Fee
Cash Position at Closing
▪ Luggage provided a schedule setting forth their cash burn in the period between signing and Closing.
– The schedule reflects Luggage having approximately $1.4mm in cash at Closing (after paying a $1mm transaction bonus to Greg M. to the
extent Luggage has the cash on hand).
▪ Luggage has agreed to use commercially reasonable efforts to maintain its cash balance in the period between signing and Closing in accordance
with the schedule.
Telluride Loan Facility
▪ The holders of Luggage’s 0.50% Exchangeable Debentures have a right to “put” their Exchangeable Debentures to Luggage on March 27, 2025.
In the event that the merger has not closed by such date, Luggage will not have sufficient capital to repurchase the Exchange able Debentures.
▪ As a result, Luggage and Telluride have negotiated for Telluride to provide Luggage with a loan facility of approximately $330 million to fund
such repurchase, which facility will:
– be a term loan (which may be in the form of a delayed draw term facility);
– have an interest rate equal to (A) SOFR plus (B) 6.00%, which shall be repayable in kind (in lieu of payment in cash) on a quarterly basis (or
such other time period as jointly agreed);
– mature on the earlier of (A) the Termination Date and (B) 15 business days after the termination of the Merger Agreement;
– be repaid at maturity in cash;
– not be prepayable without the prior written consent of Telluride;
– be secured (as a guarantee of payment) by substantially all of the assets of Luggage and its subsidiaries (i.e. its shares of Telluride stock);
– contain customary events of defaults (e.g., in the event of a change of control not permitted under the merger agreement, a s ale of
substantially all of Luggage’s assets or a default under any other indebtedness of Luggage); and
– contain customary rights and remedies in connection with an event of default (e.g., the right to foreclose on the shares of Telluride stock
owned by Luggage and pledged as security for the loan facility).
Voting of Telluride
Common Stock
▪ From and after signing, with respect to the Telluride shares that Luggage beneficially owns, Luggage agrees (i) not to act by written consent and
(ii) vote all such shares in a manner proportionally consistent with the vote of the public.
Note: Terms based on the December 17, 2024 draft merger agreement. |

| 5
Cash Consideration to Luggage Common Equity(1) $20
Plus: Cash / Telluride Common Stock to Series A Preferred Holder(2) 8 5
Consideration to Luggage Common Equity & Series A Pref. Holder $105
Plus: Cash to Exchangeable Senior Debentures 330
Total Proceeds from Telluride $435
Telluride Common Stock Owned by Luggage (net of VPF)(3) 14.0
Telluride Class B Common Stock Owned by Luggage 12.8
Total Telluride Shares Owned by Luggage 26.8
Implied Avg. Telluride Share Price (Common + B's Acq.) $16.21
Overview of Transaction Proceeds & Pro Forma Ownership
Shares % of Total
(mm) Economic Voting
Telluride SH's Common Stock 108 78% 43%
Series A
Pref. Holder
Common Stock 2 1 % 1 %
Common Stock 1 6 12% 6 %
Class B 1 3 9 % 50%
Luggage
Shares % of Total
(mm) Economic Voting
Telluride SH's Common Stock 111 96% 96%
Series A
Pref. Holder
Common Stock 5 4 % 4 %
Source: Company filings, Bloomberg, and FactSet as of December 17, 2024.
Note: Dollars and shares in millions. Analysis reflects 14.0mm Telluride common shares (net of VPF) and 12.8mm Class B common shares owned by Luggage
per company filings.
(1) Reflects aggregate consideration to Luggage Common Equity based on 77.9mm Luggage shares, per Luggage as approved by Telluride, and
consideration of ~$0.26 per share.
(2) Number of shares issued to Series A Preferred holder based on reference price of $13.98.
(3) Reflects 16.4mm Telluride common shares owned by Luggage less 2.4mm Telluride shares to be settled by Luggage for Variable Prepaid Forward.
(4) Reflects basic shares outstanding. Series A Preferred holder ownership excludes RSUs granted to its Senior Managing Director.
Impact on Telluride Ownership Structure(2)(4)
Current Ownership Structure
Post-Transaction Ownership Structure
Consideration & Total Proceeds Paid |

| 6
Methodology Relevant Metrics Implied Share Price Range
12.0% - 14.5% WACC;
5.4x - 7.5x NTM Adj. EBITDA Multiple
5.4x - 7.5x 2025E;
2025E Adj. EBITDA: $330
8.0x - 11.0x NTM;
NTM Adj. EBITDA: $321
Low: 9/10/2024;
High: 3/22/2024
4.8x - 7.0x 2026E;
2026E Adj. EBITDA: $415
52-Week Trading Range (3)
Analyst Price Targets
Discounted Cash
Flow Analysis(1) Terminal Multiple
2025E Adj.
EBITDA
Selected
Precedent
Transactions(1)
NTM Adj.
EBITDA(2)
2026E Adj.
EBITDA
Selected Public
Trading
Comparables(1)
$13.00
$14.50
$18.25
$18.00
$13.23
$11.00
$17.50
$20.50
$24.50
$25.25
$28.56
$25.00
Telluride Valuation Summary
Source: Management projections provided and confirmed by Management on November 11, 2024 and authorized for the purposes of Centerview’s analysis by
the Special Committee of Telluride on November 12, 2024, Wall Street research, Company filings, Bloomberg, and FactSet as of December 17, 2024.
Note: Dollars in millions, except per share values. Reflects net debt of ($214mm) and FDSO of 153mm per Telluride management.
(1) Share price rounded to the nearest $0.25.
(2) NTM adjusted EBITDA reflects Q4’24E plus 80% of CY’25E per Telluride management.
(3) 52-week trading range based on closing share prices.
For Reference Only
Low:
High: |

| 7
Implied Aggregate Equity Value of
Methodology Relevant Metrics Luggage Common Stock & Series A Preferred Stock
Analyst Price Targets
Selected Public
Trading
Comparables
2025E Adj.
EBITDA
5.4x - 7.5x 2025E;
2025E Adj. EBITDA: $330
2026E Adj.
EBITDA
4.8x - 7.0x 2026E;
2026E Adj. EBITDA: $415
Selected
Precedent
Transactions
NTM Adj.
EBITDA(1)
8.0x - 11.0x NTM;
NTM Adj. EBITDA: $321
Discounted Cash
Flow Analysis
Terminal Multiple
12.0% - 14.5% WACC;
5.4x - 7.5x NTM Adj. EBITDA Multiple
52-Week Trading Range (2) Low: 9/10/2024;
High: 3/22/2024
$19
$59
$160
$153
$25
n.m.
$139
$220
$327
$347
$436
$341
Implied Aggregate Equity Value of Luggage
Source: Management projections provided and confirmed by Management on November 11, 2024 and authorized for the purposes of Centerview’s analysis by the Special Committee of Telluride on November 12, 2024,
Wall Street research, Company filings, Bloomberg, and FactSet as of December 17, 2024.
Note: Dollars in millions. Reflects net debt of ($214mm) and FDSO of 153mm per Telluride management. Analysis reflects 26.8mm Telluride shares owned by Luggage (net of VPF) less ~$330mm of Exchangeable Senior
Debentures. Analysis reflects Telluride reference share price of $13.98. Implied aggregate equity value of Luggage includes a cquisition of Luggage Common stock and Luggage Series A Preferred Stock.
(1) NTM adjusted EBITDA reflects Q4’24E plus 80% of CY’25E per Telluride management.
(2) 52-week trading range based on closing share prices.
(3) Lowest analyst price target implies negative aggregate equity value and is denoted as n.m.
(4) Reflects aggregate consideration of $20mm to Luggage Common Equity based on 77.9mm Luggage shares, per Luggage as approved by Telluride, and consideration of ~$0.26 per share and consideration to Series
A Preferred Holder of ~$85mm.
For Reference Only
Low:
High:
Consideration to Luggage Common Equity + Series A Preferred Holder: $105mm(4)
(3) |

| 8
Selected Public Trading Comparables
Source: Management projections provided and confirmed by Management on November 11, 2024 and authorized for the purposes of Centerview’s
analysis by the Special Committee of Telluride on November 12, 2024, Company filings and FactSet as of December 17, 2024.
Note: Dollars in billions.
(1) NTM LRP figures reflect Q4’24E plus 80% of CY’25E per Telluride management.
Equity Enterprise Rev Growth (%) EBITDA Margin (%) EV / EBITDA
Company Value Value NTM CY'25 CY'26 NTM CY'25 CY'26 NTM CY'25 CY'26
Expedia $24.8 $25.9 8 % 8 % 7 % 22% 22% 22% 8.2x 8.2x 7.4x
CarGurus 4.1 3.8 9 % 9 % 10% 29% 29% 28% 13.7x 13.6x 12.6x
Yelp 2.9 2.5 5 % 5 % 5 % 25% 25% 25% 6.9x 6.9x 6.5x
Sabre Corporation 1.6 6.2 5 % 5 % 4 % 21% 22% 22% 9.1x 9.0x 8.6x
Nerdwallet 1.1 1.0 12% 12% 12% 18% 18% 17% 7.4x 7.4x 6.6x
Angi 0.9 1.0 (8%) (8%) 4 % 13% 13% 14% 7.1x 7.1x 6.4x
Average 5% 5% 7% 21% 21% 21% 8.7x 8.7x 8.0x
Median 7% 7% 6% 22% 22% 22% 7.8x 7.8x 7.0x
Telluride (Consensus) $2.1 $1.8 6% 7% 8% 18% 18% 18% 5.4x 5.4x 4.8x
Telluride (LRP)(1) $2.1 $1.8 7% 6% 10% 17% 17% 19% 5.7x 5.6x 4.5x |

| 9
EV / NTM NTM Financials
Rev. EBITDA
Date Acquiror Target EV ($bn) Revenue EBITDA Growth Margin
7/9/21 Thoma Bravo Stamps.com $6.6 8.3x 28.8x 0% 29%
6/10/19 Apollo Global Management Shutterfly 2.7 1.2x 7.8x 2% 16%
12/10/18 Tivity Health Nutrisystem 1.3 1.8x 12.7x 7% 14%
7/24/17 Internet Brands WebMD 2.8 3.8x 11.3x 4% 34%
7/3/17 Red Ventures Bankrate 1.4 2.7x 10.9x 13% 25%
7/25/16 Verizon Yahoo (Operating Business) 4.5 1.3x 5.3x (5%) 24%
4/28/16 CPPIB Hotelbeds 1.3 0.9x 8.7x 9% 10%
11/4/15 Expedia HomeAway 3.4 5.1x 20.6x 33% 25%
5/12/15 Verizon AOL 4.4 1.6x 8.5x 5% 19%
2/12/15 Expedia Orbitz 1.6 1.6x 9.6x 5% 17%
Median 1.7x 10.2x 5 % 22%
Mean 2.8x 12.4x 7 % 21%
Selected Precedent Transactions
Source: Company filings and FactSet.
Note: Dollars in billions.
(1) Transaction value reflects revised Verizon offer per company filings.
(2) Reflects revenue ex-TAC.
(3) NTM multiple reflects FY’2016E EV / EBITA per Wall Street research.
(4) NTM figures reflect 2016E financials per Wall Street research.
(5) Reflects 2016E metrics per merger proxy.
Selected acquisitions of public U.S. consumer technology / internet companies since 2015 with deal size between $1bn and $10bn
(3)
(1) (2)
(4) (4)
(5) (5) |

| 10
Fiscal Year Ending December 31, Terminal
Q4'2024E 2025E 2026E 2027E 2028E 2029E Year (NTM)
Revenue $394 $1,930 $2,130 $2,340 $2,540 $2,740 $2,956
% Growth 1 % 6 % 10% 10% 9 % 8 %
EBITDA $57 $330 $415 $485 $560 $645 $696
% Margin 15% 17% 19% 21% 22% 24%
(-) D&A ($28) ($97) ($85) ($94) ($102) ($110)
(-) SBC (35) (135) (149) (164) (178) (192)
Burdened EBIT ($6) $98 $181 $228 $281 $344
% Margin (1%) 5 % 8 % 10% 11% 13%
(-) Taxes(1) $34 ($25) ($45) ($57) ($70) ($86)
Tax Rate % n.m. 25% 25% 25% 25% 25%
NOPAT $28 $74 $136 $171 $210 $258
(+) D&A 2 8 9 7 8 5 9 4 102 110
(+) ∆ in NWC 2 1 1 9 2 1 2 3 2 5 2 7
(-) CapEx (22) (77) (85) (94) (102) (110)
Unlevered Free Cash Flow $56 $112 $157 $194 $236 $285
% Margin 14% 6 % 7 % 8 % 9 % 10%
Source: Management projections provided and confirmed by Management on November 11, 2024 and authorized for the purposes of Centerview’s analysis by the
Special Committee of Telluride on November 12, 2024 and Bloomberg.
Note: Dollars in millions. Valuation as of September 30, 2024. Reflects net debt of ($214mm) and FDSO of 153mm per Telluride management. Assumes mid-period
discounting convention. Tax rate as provided by Telluride management.
(1) Reflects projected cash inflow in Q4’24E due to estimated overpayment of taxes in Q1-Q3’24.
(2) Share price rounded to the nearest $0.25.
Discounted Cash Flow Analysis
Enterprise Value ($mm) Implied Share Price(2)
Discount Terminal NTM EBITDA Multiple Terminal NTM EBITDA Multiple
Rate 5.4x 6.5x 7.5x
12.00% $2,822 $3,225 $3,628
13.25% $2,682 $3,062 $3,442
14.50% $2,551 $2,910 $3,269
Terminal NTM EBITDA Multiple Terminal NTM EBITDA Multiple
5.4x 6.5x 7.5x
$19.75 $22.50 $25.25
$19.00 $21.50 $24.00
$18.00 $20.50 $22.75 |

| 11
Cost of Equity
Risk-Free Rate(3) 4.68%
Unlevered Beta 1.10
Target Debt / Equity(4) 13%
Levered Beta 1.21
Historical Risk Premium(5) 7.17%
Market Size Premium(5) 1.21%
Cost of Equity 14.6%
Cost of Debt
Pre-Tax Cost Of Debt(6) 6.8%
After-Tax Cost Of Debt 5.4%
Tax Rate(7) 21.0%
WACC 13.5%
Weighted Average Cost of Capital Analysis
Source: Bloomberg, Duff & Phelps Valuation Handbook, company filings and FactSet as of December 17, 2024.
Note: Dollars in millions.
(1) For each comparable, represents 2-year, weekly adjusted beta, benchmarked against S&P 500.
(2) Unlevered beta equals (Levered Beta/(1 + ((1 - Tax Rate) * Debt/Equity)).
(3) Current spot US 20-year treasury note yield.
(4) Based on peers.
(5) Historical risk premium and size premium per Duff & Phelps.
(6) Based on YTW of Telluride Term Loan B.
(7) U.S. corporate tax rate.
Weighted Average Cost of Capital
WACC Sensitivity
Illustrative Unlevered Beta
14% 0.90 1.00 1.10 1.20
0% 12.3% 13.1% 13.8% 14.5%
15% 12.1% 12.8% 13.5% 14.2%
30% 11.9% 12.6% 13.3% 14.0%
Debt / Equity
Equity Total Debt / Beta
Company Value Debt Equity Levered (1) Unlevered (2)
Expedia $24,812 $6,263 25% 1.371 1.143
CarGurus 4,072 – -- 1.242 1.242
Yelp 2,934 – -- 0.960 0.960
Sabre Corporation 1,633 5,212 319% 1.588 0.451
Nerdwallet 1,050 – -- 1.290 1.290
Angi 908 500 55% 1.514 1.055
75th Percentile 48% 1.478 1.217
Median 13% 1.330 1.099
25th Percentile -- 1.254 0.984
Memo:
Telluride $2,061 $898 44% 1.233 0.917 |

| Appendix
Supplementary Materials |

| 13
COVID
Decline
Telluride’s Historical Share Price Performance
Source: Company filings and FactSet as of December 17, 2024.
Note: Percentages in annotations reflect one-day impact to unaffected unless otherwise specified.
Telluride Share Price Over Time (Nasdaq Rebased to Telluride)
Telluride Nasdaq
Feb 18, 2021
Announced Q4’20 earnings
highlighting recovery in travel
demand post COVID: +4%
Nov 8, 2021
Announced Q3’21 earnings
and departure of Co-Founder
and CEO: (10%)
Feb 16, 2022
Announced Q4’21 earnings missing
street estimates for top / bottom line;
announced filing of an S-1 for a
potential IPO of Vail: (2%)
Aug 4, 2022
Announced Q2’22 earnings
highlighting strong demand in
leisure travel: +19%
Feb 12, 2024
Luggage filed updated 13D
announcing formation of Special
Committee to evaluate potential
strategic alternatives +14%
Feb 14, 2024
Announced Q4’23 earnings
highlighting strength of
experiences business: +9%
May 8, 2024
Announced Q1’24 earnings.
Luggage filed updated 13D
outlining pause in third party
transaction discussions: (29%)
August 6, 2024
Announced Q2’24
earnings: (17%)
(56%)
+124%
$13.49
November 6, 2024
Announced Q3’24
earnings: (11%)
$0
$10
$20
$30
$40
$50
$60
$70
Jan-20 Jul-20 Feb-21 Aug-21 Mar-22 Sep-22 Apr-23 Nov-23 May-24 Dec-24 |

| 14
PT Prem / (Disc)
Broker Date Price Target to Current Valuation Methodology
Nov-24 +85% 6.4x NTM+1 EV/EBITDA, 10.5x NTM+1 P/E
Nov-24 +78%
70% Fundamental based on EV/GAAP EBITDA + DCF / 30%
M&A Target Price
Nov-24 +48% 7x '25 EV/EBITDA
Nov-24 +48% 6.8x '25 EV/EBITDA
Nov-24 +48%
SOTP: 7x Breckenridge '25 P/E, 1.5x Vail '25 Rev, 2x Fairview
'25 Rev
Nov-24 +26% Blended 1.1x EV/Revenue and 6x EV/EBITDA
Nov-24 +26% 6x '25 EV/EBITDA
Nov-24 +26% DCF (12.5% WACC, 2.5% terminal growth rate)
Nov-24 +19% 6x '25 EV/EBITDA
Nov-24 +4% ~3x '26 Adj. EBITDA
Nov-24 (4%)
SOTP: 4x Breckenridge '25 EBITDA, 8x Vail '25 EBITDA,
$400mm EV for TheFork
Nov-24 (11%) DCF
Nov-24 (18%) 15x '25 GAAP P/E
Median +26%
$25
$24
$20
$20
$20
$17
$17
$17
$16
$14
$13
$12
$11
$17
Analyst Price Targets for Telluride
Source: Wall Street research and FactSet as of December 17, 2024.
Buy Hold Sell |
Exhibit (f)(1)
Delaware State Code
Section 262.
Appraisal rights [For application of this section, see 81 Del. Laws, c. 354, § 17; 82 Del. Laws, c. 45, § 23; 82
Del. Laws, c. 256, § 24; 83 Del. Laws, c. 377, § 22; and 84 Del. Laws, c. 98, § 16].
(a) Any stockholder
of a corporation of this State who holds shares of stock on the date of the making of a demand pursuant to subsection (d) of this
section with respect to such shares, who continuously holds such shares through the effective date of the merger, consolidation, conversion,
transfer, domestication or continuance, who has otherwise complied with subsection (d) of this section and who has neither voted
in favor of the merger, consolidation, conversion, transfer, domestication or continuance nor consented thereto in writing pursuant to
§ 228 of this title shall be entitled to an appraisal by the Court of Chancery of the fair value of the stockholder’s shares
of stock under the circumstances described in subsections (b) and (c) of this section. As used in this section, the word “stockholder”
means a holder of record of stock in a corporation; the words “stock” and “share” mean and include what is ordinarily
meant by those words; the words “depository receipt” mean a receipt or other instrument issued by a depository representing
an interest in 1 or more shares, or fractions thereof, solely of stock of a corporation, which stock is deposited with the depository;
the words “beneficial owner” mean a person who is the beneficial owner of shares of stock held either in voting trust or by
a nominee on behalf of such person; and the word “person” means any individual, corporation, partnership, unincorporated association
or other entity.
(b) Appraisal rights
shall be available for the shares of any class or series of stock of a constituent, converting, transferring, domesticating or continuing
corporation in a merger, consolidation, conversion, transfer, domestication or continuance to be effected pursuant to § 251 (other
than a merger effected pursuant to § 251(g) of this title), § 252, § 254, § 255, § 256, § 257, §
258, § 263, § 264, § 266 or § 390 of this title (other than, in each case and solely with respect to a converted or
domesticated corporation, a merger, consolidation, conversion, transfer, domestication or continuance authorized pursuant to and in accordance
with the provisions of § 265 or § 388 of this title):
(1) Provided, however,
that no appraisal rights under this section shall be available for the shares of any class or series of stock, which stock, or depository
receipts in respect thereof, at the record date fixed to determine the stockholders entitled to receive notice of the meeting of stockholders,
or at the record date fixed to determine the stockholders entitled to consent pursuant to § 228 of this title, to act upon the agreement
of merger or consolidation or the resolution providing for the conversion, transfer, domestication or continuance (or, in the case of
a merger pursuant to § 251(h) of this title, as of immediately prior to the execution of the agreement of merger), were either:
(i) listed on a national securities exchange or (ii) held of record by more than 2,000 holders; and further provided that no
appraisal rights shall be available for any shares of stock of the constituent corporation surviving a merger if the merger did not require
for its approval the vote of the stockholders of the surviving corporation as provided in § 251(f) of this title.
(2) Notwithstanding
paragraph (b)(1) of this section, appraisal rights under this section shall be available for the shares of any class or series of
stock of a constituent, converting, transferring, domesticating or continuing corporation if the holders thereof are required by the terms
of an agreement of merger or consolidation, or by the terms of a resolution providing for conversion, transfer, domestication or continuance,
pursuant to § 251, § 252, § 254, § 255, § 256, § 257, § 258, § 263, § 264, § 266
or § 390 of this title to accept for such stock anything except:
a. Shares of stock of
the corporation surviving or resulting from such merger or consolidation, or of the converted entity or the entity resulting from a transfer,
domestication or continuance if such entity is a corporation as a result of the conversion, transfer, domestication or continuance, or
depository receipts in respect thereof;
b. Shares of stock of
any other corporation, or depository receipts in respect thereof, which shares of stock (or depository receipts in respect thereof) or
depository receipts at the effective date of the merger, consolidation, conversion, transfer, domestication or continuance will be either
listed on a national securities exchange or held of record by more than 2,000 holders;
c. Cash in lieu of fractional
shares or fractional depository receipts described in the foregoing paragraphs (b)(2)a. and b. of this section; or
d. Any combination of
the shares of stock, depository receipts and cash in lieu of fractional shares or fractional depository receipts described in the foregoing
paragraphs (b)(2)a., b. and c. of this section.
(3) In the event
all of the stock of a subsidiary Delaware corporation party to a merger effected under § 253 or § 267 of this title is not owned
by the parent immediately prior to the merger, appraisal rights shall be available for the shares of the subsidiary Delaware corporation.
(4) [Repealed.]
(c) Any corporation
may provide in its certificate of incorporation that appraisal rights under this section shall be available for the shares of any class
or series of its stock as a result of an amendment to its certificate of incorporation, any merger or consolidation in which the corporation
is a constituent corporation, the sale of all or substantially all of the assets of the corporation or a conversion effected pursuant
to § 266 of this title or a transfer, domestication or continuance effected pursuant to § 390 of this title. If the certificate
of incorporation contains such a provision, the provisions of this section, including those set forth in subsections (d), (e), and (g) of
this section, shall apply as nearly as is practicable.
(d) Appraisal rights
shall be perfected as follows:
(1) If a proposed
merger, consolidation, conversion, transfer, domestication or continuance for which appraisal rights are provided under this section is
to be submitted for approval at a meeting of stockholders, the corporation, not less than 20 days prior to the meeting, shall notify each
of its stockholders who was such on the record date for notice of such meeting (or such members who received notice in accordance with
§ 255(c) of this title) with respect to shares for which appraisal rights are available pursuant to subsection (b) or (c) of
this section that appraisal rights are available for any or all of the shares of the constituent corporations or the converting, transferring,
domesticating or continuing corporation, and shall include in such notice either a copy of this section (and, if 1 of the constituent
corporations or the converting corporation is a nonstock corporation, a copy of § 114 of this title) or information directing the
stockholders to a publicly available electronic resource at which this section (and, § 114 of this title, if applicable) may be accessed
without subscription or cost. Each stockholder electing to demand the appraisal of such stockholder’s shares shall deliver to the
corporation, before the taking of the vote on the merger, consolidation, conversion, transfer, domestication or continuance, a written
demand for appraisal of such stockholder’s shares; provided that a demand may be delivered to the corporation by electronic transmission
if directed to an information processing system (if any) expressly designated for that purpose in such notice. Such demand will be sufficient
if it reasonably informs the corporation of the identity of the stockholder and that the stockholder intends thereby to demand the appraisal
of such stockholder’s shares. A proxy or vote against the merger, consolidation, conversion, transfer, domestication or continuance
shall not constitute such a demand. A stockholder electing to take such action must do so by a separate written demand as herein provided.
Within 10 days after the effective date of such merger, consolidation, conversion, transfer, domestication or continuance, the surviving,
resulting or converted entity shall notify each stockholder of each constituent or converting, transferring, domesticating or continuing
corporation who has complied with this subsection and has not voted in favor of or consented to the merger, consolidation, conversion,
transfer, domestication or continuance, and any beneficial owner who has demanded appraisal under paragraph (d)(3) of this section,
of the date that the merger, consolidation or conversion has become effective; or
(2) If the merger,
consolidation, conversion, transfer, domestication or continuance was approved pursuant to § 228, § 251(h), § 253, or §
267 of this title, then either a constituent, converting, transferring, domesticating or continuing corporation before the effective date
of the merger, consolidation, conversion, transfer, domestication or continuance, or the surviving, resulting or converted entity within
10 days after such effective date, shall notify each stockholder of any class or series of stock of such constituent, converting, transferring,
domesticating or continuing corporation who is entitled to appraisal rights of the approval of the merger, consolidation, conversion,
transfer, domestication or continuance and that appraisal rights are available for any or all shares of such class or series of stock
of such constituent, converting, transferring, domesticating or continuing corporation, and shall include in such notice either a copy
of this section (and, if 1 of the constituent corporations or the converting, transferring, domesticating or continuing corporation is
a nonstock corporation, a copy of § 114 of this title) or information directing the stockholders to a publicly available electronic
resource at which this section (and § 114 of this title, if applicable) may be accessed without subscription or cost. Such notice
may, and, if given on or after the effective date of the merger, consolidation, conversion, transfer, domestication or continuance, shall,
also notify such stockholders of the effective date of the merger, consolidation, conversion, transfer, domestication or continuance.
Any stockholder entitled to appraisal rights may, within 20 days after the date of giving such notice or, in the case of a merger approved
pursuant to § 251(h) of this title, within the later of the consummation of the offer contemplated by § 251(h) of
this title and 20 days after the date of giving such notice, demand in writing from the surviving, resulting or converted entity the appraisal
of such holder’s shares; provided that a demand may be delivered to such entity by electronic transmission if directed to an information
processing system (if any) expressly designated for that purpose in such notice. Such demand will be sufficient if it reasonably informs
such entity of the identity of the stockholder and that the stockholder intends thereby to demand the appraisal of such holder’s
shares. If such notice did not notify stockholders of the effective date of the merger, consolidation, conversion, transfer, domestication
or continuance, either (i) each such constituent corporation or the converting, transferring, domesticating or continuing corporation
shall send a second notice before the effective date of the merger, consolidation, conversion, transfer, domestication or continuance
notifying each of the holders of any class or series of stock of such constituent, converting, transferring, domesticating or continuing
corporation that are entitled to appraisal rights of the effective date of the merger, consolidation, conversion, transfer, domestication
or continuance or (ii) the surviving, resulting or converted entity shall send such a second notice to all such holders on or within
10 days after such effective date; provided, however, that if such second notice is sent more than 20 days following the sending of the
first notice or, in the case of a merger approved pursuant to § 251(h) of this title, later than the later of the consummation
of the offer contemplated by § 251(h) of this title and 20 days following the sending of the first notice, such second notice
need only be sent to each stockholder who is entitled to appraisal rights and who has demanded appraisal of such holder’s shares
in accordance with this subsection and any beneficial owner who has demanded appraisal under paragraph (d)(3) of this section. An
affidavit of the secretary or assistant secretary or of the transfer agent of the corporation or entity that is required to give either
notice that such notice has been given shall, in the absence of fraud, be prima facie evidence of the facts stated therein. For purposes
of determining the stockholders entitled to receive either notice, each constituent corporation or the converting, transferring, domesticating
or continuing corporation may fix, in advance, a record date that shall be not more than 10 days prior to the date the notice is given,
provided, that if the notice is given on or after the effective date of the merger, consolidation, conversion, transfer, domestication
or continuance, the record date shall be such effective date. If no record date is fixed and the notice is given prior to the effective
date, the record date shall be the close of business on the day next preceding the day on which the notice is given.
(3) Notwithstanding
subsection (a) of this section (but subject to this paragraph (d)(3)), a beneficial owner may, in such person’s name, demand
in writing an appraisal of such beneficial owner’s shares in accordance with either paragraph (d)(1) or (2) of this section,
as applicable; provided that (i) such beneficial owner continuously owns such shares through the effective date of the merger, consolidation,
conversion, transfer, domestication or continuance and otherwise satisfies the requirements applicable to a stockholder under the first
sentence of subsection (a) of this section and (ii) the demand made by such beneficial owner reasonably identifies the holder
of record of the shares for which the demand is made, is accompanied by documentary evidence of such beneficial owner’s beneficial
ownership of stock and a statement that such documentary evidence is a true and correct copy of what it purports to be, and provides an
address at which such beneficial owner consents to receive notices given by the surviving, resulting or converted entity hereunder and
to be set forth on the verified list required by subsection (f) of this section.
(e) Within 120 days
after the effective date of the merger, consolidation, conversion, transfer, domestication or continuance, the surviving, resulting or
converted entity, or any person who has complied with subsections (a) and (d) of this section and who is otherwise entitled
to appraisal rights, may commence an appraisal proceeding by filing a petition in the Court of Chancery demanding a determination of the
value of the stock of all such stockholders. Notwithstanding the foregoing, at any time within 60 days after the effective date of the
merger, consolidation, conversion, transfer, domestication or continuance, any person entitled to appraisal rights who has not commenced
an appraisal proceeding or joined that proceeding as a named party shall have the right to withdraw such person’s demand for appraisal
and to accept the terms offered upon the merger, consolidation, conversion, transfer, domestication or continuance. Within 120 days after
the effective date of the merger, consolidation, conversion, transfer, domestication or continuance, any person who has complied with
the requirements of subsections (a) and (d) of this section, upon request given in writing (or by electronic transmission directed
to an information processing system (if any) expressly designated for that purpose in the notice of appraisal), shall be entitled to receive
from the surviving, resulting or converted entity a statement setting forth the aggregate number of shares not voted in favor of the merger,
consolidation, conversion, transfer, domestication or continuance (or, in the case of a merger approved pursuant to § 251(h) of
this title, the aggregate number of shares (other than any excluded stock (as defined in § 251(h)(6)d. of this title)) that
were the subject of, and were not tendered into, and accepted for purchase or exchange in, the offer referred to in § 251(h)(2) of
this title)), and, in either case, with respect to which demands for appraisal have been received and the aggregate number of stockholders
or beneficial owners holding or owning such shares (provided that, where a beneficial owner makes a demand pursuant to paragraph (d)(3) of
this section, the record holder of such shares shall not be considered a separate stockholder holding such shares for purposes of such
aggregate number). Such statement shall be given to the person within 10 days after such person’s request for such a statement is
received by the surviving, resulting or converted entity or within 10 days after expiration of the period for delivery of demands for
appraisal under subsection (d) of this section, whichever is later.
(f) Upon the filing
of any such petition by any person other than the surviving, resulting or converted entity, service of a copy thereof shall be made upon
such entity, which shall within 20 days after such service file in the office of the Register in Chancery in which the petition was filed
a duly verified list containing the names and addresses of all persons who have demanded appraisal for their shares and with whom agreements
as to the value of their shares have not been reached by such entity. If the petition shall be filed by the surviving, resulting or converted
entity, the petition shall be accompanied by such a duly verified list. The Register in Chancery, if so ordered by the Court, shall give
notice of the time and place fixed for the hearing of such petition by registered or certified mail to the surviving, resulting or converted
entity and to the persons shown on the list at the addresses therein stated. The forms of the notices by mail and by publication shall
be approved by the Court, and the costs thereof shall be borne by the surviving, resulting or converted entity.
(g) At the hearing
on such petition, the Court shall determine the persons who have complied with this section and who have become entitled to appraisal
rights. The Court may require the persons who have demanded an appraisal for their shares and who hold stock represented by certificates
to submit their certificates of stock to the Register in Chancery for notation thereon of the pendency of the appraisal proceedings; and
if any person fails to comply with such direction, the Court may dismiss the proceedings as to such person. If immediately before the
merger, consolidation, conversion, transfer, domestication or continuance the shares of the class or series of stock of the constituent,
converting, transferring, domesticating or continuing corporation as to which appraisal rights are available were listed on a national
securities exchange, the Court shall dismiss the proceedings as to all holders of such shares who are otherwise entitled to appraisal
rights unless (1) the total number of shares entitled to appraisal exceeds 1% of the outstanding shares of the class or series eligible
for appraisal, (2) the value of the consideration provided in the merger, consolidation, conversion, transfer, domestication or continuance
for such total number of shares exceeds $1 million, or (3) the merger was approved pursuant to § 253 or § 267 of this
title.
(h) After the Court
determines the persons entitled to an appraisal, the appraisal proceeding shall be conducted in accordance with the rules of the
Court of Chancery, including any rules specifically governing appraisal proceedings. Through such proceeding the Court shall determine
the fair value of the shares exclusive of any element of value arising from the accomplishment or expectation of the merger, consolidation,
conversion, transfer, domestication or continuance, together with interest, if any, to be paid upon the amount determined to be the fair
value. In determining such fair value, the Court shall take into account all relevant factors. Unless the Court in its discretion determines
otherwise for good cause shown, and except as provided in this subsection, interest from the effective date of the merger, consolidation,
conversion, transfer, domestication or continuance through the date of payment of the judgment shall be compounded quarterly and shall
accrue at 5% over the Federal Reserve discount rate (including any surcharge) as established from time to time during the period between
the effective date of the merger, consolidation or conversion and the date of payment of the judgment. At any time before the entry of
judgment in the proceedings, the surviving, resulting or converted entity may pay to each person entitled to appraisal an amount in cash,
in which case interest shall accrue thereafter as provided herein only upon the sum of (1) the difference, if any, between the amount
so paid and the fair value of the shares as determined by the Court, and (2) interest theretofore accrued, unless paid at that time.
Upon application by the surviving, resulting or converted entity or by any person entitled to participate in the appraisal proceeding,
the Court may, in its discretion, proceed to trial upon the appraisal prior to the final determination of the persons entitled to an appraisal.
Any person whose name appears on the list filed by the surviving, resulting or converted entity pursuant to subsection (f) of this
section may participate fully in all proceedings until it is finally determined that such person is not entitled to appraisal rights under
this section.
(i) The Court shall
direct the payment of the fair value of the shares, together with interest, if any, by the surviving, resulting or converted entity to
the persons entitled thereto. Payment shall be so made to each such person upon such terms and conditions as the Court may order. The
Court’s decree may be enforced as other decrees in the Court of Chancery may be enforced, whether such surviving, resulting or converted
entity be an entity of this State or of any state.
(j) The costs of
the proceeding may be determined by the Court and taxed upon the parties as the Court deems equitable in the circumstances. Upon application
of a person whose name appears on the list filed by the surviving, resulting or converted entity pursuant to subsection (f) of this
section who participated in the proceeding and incurred expenses in connection therewith, the Court may order all or a portion of such
expenses, including, without limitation, reasonable attorney’s fees and the fees and expenses of experts, to be charged pro rata
against the value of all the shares entitled to an appraisal not dismissed pursuant to subsection (k) of this section or subject
to such an award pursuant to a reservation of jurisdiction under subsection (k) of this section.
(k) Subject to the
remainder of this subsection, from and after the effective date of the merger, consolidation, conversion, transfer, domestication or continuance,
no person who has demanded appraisal rights with respect to some or all of such person’s shares as provided in subsection (d) of
this section shall be entitled to vote such shares for any purpose or to receive payment of dividends or other distributions on such shares
(except dividends or other distributions payable to stockholders of record at a date which is prior to the effective date of the merger,
consolidation, conversion, transfer, domestication or continuance). If a person who has made a demand for an appraisal in accordance with
this section shall deliver to the surviving, resulting or converted entity a written withdrawal of such person’s demand for an appraisal
in respect of some or all of such person’s shares in accordance with subsection (e) of this section, either within 60 days
after such effective date or thereafter with the written approval of the corporation, then the right of such person to an appraisal of
the shares subject to the withdrawal shall cease. Notwithstanding the foregoing, an appraisal proceeding in the Court of Chancery shall
not be dismissed as to any person without the approval of the Court, and such approval may be conditioned upon such terms as the Court
deems just, including without limitation, a reservation of jurisdiction for any application to the Court made under subsection (j) of
this section; provided, however that this provision shall not affect the right of any person who has not commenced an appraisal proceeding
or joined that proceeding as a named party to withdraw such person’s demand for appraisal and to accept the terms offered upon the
merger, consolidation, conversion, transfer, domestication or continuance within 60 days after the effective date of the merger, consolidation,
conversion, transfer, domestication or continuance, as set forth in subsection (e) of this section. If a petition for an appraisal
is not filed within the time provided in subsection (e) of this section, the right to appraisal with respect to all shares shall
cease.
(l) The shares or
other equity interests of the surviving, resulting or converted entity to which the shares of stock subject to appraisal under this section
would have otherwise converted but for an appraisal demand made in accordance with this section shall have the status of authorized but
not outstanding shares of stock or other equity interests of the surviving, resulting or converted entity, unless and until the person
that has demanded appraisal is no longer entitled to appraisal pursuant to this section.
8 Del. C. 1953, § 262; 56 Del. Laws,
c. 50; 56 Del. Laws, c. 186, § 24; 57 Del. Laws, c. 148, §§ 27-29; 59 Del. Laws, c. 106, § 12; 60 Del. Laws, c. 371,
§§ 3-12; 63 Del. Laws, c. 25, § 14; 63 Del. Laws, c. 152, §§ 1, 2; 64 Del. Laws, c. 112, §§ 46-54;
66 Del. Laws, c. 136, §§ 30-32; 66 Del. Laws, c. 352, § 9; 67 Del. Laws, c. 376, §§ 19, 20; 68 Del. Laws, c.
337, §§ 3, 4; 69 Del. Laws, c. 61, § 10; 69 Del. Laws, c. 262, §§ 1-9; 70 Del. Laws, c. 79, § 16; 70 Del.
Laws, c. 186, § 1; 70 Del. Laws, c. 299, §§ 2, 3; 70 Del. Laws, c. 349, § 22; 71 Del. Laws, c. 120, § 15; 71
Del. Laws, c. 339, §§ 49-52; 73 Del. Laws, c. 82, § 21; 76 Del. Laws, c. 145, §§ 11-16; 77 Del. Laws, c. 14,
§§ 12, 13; 77 Del. Laws, c. 253, §§ 47-50; 77 Del. Laws, c. 290, §§ 16, 17; 79 Del. Laws, c. 72, §§
10, 11; 79 Del. Laws, c. 122, §§ 6, 7; 80 Del. Laws, c. 265, §§ 8-11; 81 Del. Laws, c. 354, §§ 9, 10, 17;
82 Del. Laws, c. 45, § 15; 82 Del. Laws, c. 256, § 15; 83 Del. Laws, c. 377, § 9; 84 Del. Laws, c. 98, § 9.
EX-FILING FEES
Calculation of Filing Fee Tables
Schedule 13e-3
(Form Type)
Liberty TripAdvisor Holdings, Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1—Transaction Valuation
|
Proposed Maximum
Aggregate Value of Transaction(1)(2) |
Fee Rate |
Amount of
Filing Fee |
Fees to Be Paid |
$106,761,391.11 |
0.00015310 |
$16,345.17(2) |
Fees Previously Paid |
— |
|
$0 |
Total Transaction Valuation |
$106,761,391.11 |
|
|
(2)Total Fees Due for Filing |
|
|
$16,345.17 |
Total Fees Previously Paid |
|
|
$0 |
Total Fee Offsets |
|
|
$16,345.17 |
Net Fee Due |
|
|
$0 |
Capitalized terms used below but not defined herein shall have the
meanings assigned to such terms in the Agreement and Plan of Merger, dated as of December 18, 2024 by and among Liberty TripAdvisor
Holdings, Inc., Tripadvisor, Inc. and Telluride Merger Sub Corp.
| (1) | Aggregate number of securities to which transaction applies: As of the close of business on December 31, 2024, the maximum number
of shares of the Company to which this transaction applies is estimated to be 78,087,336, which consists of (a) 73,084,484 shares
of Series A Common Stock issued and outstanding; (b) 4,815,438 shares of Series B Common Stock issued and outstanding;
and (c) 187,414 Series A Preferred Shares issued and outstanding. |
| (2) | Per unit price or other underlying value of transaction pursuant to Rule 0-11 of the Securities Exchange Act of 1934, as amended
(the “Exchange Act”) (set forth the amount on which the filing fee is calculated and state how it was determined):
Estimated solely for the purposes of calculating the filing fee, the underlying value of the transaction was calculated as the sum of
(a) the product of 73,084,484 shares of Series A Common Stock issued and outstanding and the Common Share Merger Consideration
of $0.2567; (b) the product of 4,815,438 shares of Series B Common Stock issued and outstanding and the Common Share Merger
Consideration of $0.2567; and (c) the product of (i) 187,414 Series A Preferred Shares issued and outstanding and (ii) the
sum of (1) the product of $14.58 (which is the average of the high and low reported trading price for common stock of Tripadvisor, Inc.
as of January 14, 2025) and 16.2099 (which is the per share Preferred Share Equity Merger Consideration), and (2) $226.6159
(which is the per share Preferred Share Cash Merger Consideration). In accordance with Section 14(g) of the Securities Exchange
Act of 1934, as amended, the filing fee was determined by multiplying the sum calculated in the preceding sentence by 0.0001531. |
Table 2-Fee Offset Claims and Sources
|
Registrant or
Filer Name |
Form or
Filing Type |
File Number |
Initial Filing
Date |
Filing Date |
Fee Offset Claimed |
Fee Paid with
Fee Offset Source |
|
|
|
|
|
|
|
|
Fee Offset Claims |
- |
PREM 14A |
001-36603 |
January 22, 2025 |
- |
$16,345.17 |
- |
Fee Offset Sources |
Liberty TripAdvisor Holdings, Inc. |
PREM 14A |
001-36603 |
- |
January 22, 2025 |
- |
$16,345.171 |
1 Liberty TripAdvisor Holdings, Inc. previously paid $16,345.17
upon the filing of its Preliminary Proxy Statement on Schedule 14A on January 22, 2025 in connection with the transaction reported hereby.
Liberty TripAdvisor (QB) (USOTC:LTRPB)
Historical Stock Chart
From Feb 2025 to Mar 2025
Liberty TripAdvisor (QB) (USOTC:LTRPB)
Historical Stock Chart
From Mar 2024 to Mar 2025