Sunteți pe pagina 1din 2

Institutional Clients Group | General Industrials & Financial Sponsors

July 2019

Prometheus acquisition

Atlas Gaming
Transaction and trading comparable analysis
Earlier Transaction in online gaming and current trading of comparable companies suggest that EV / EBITDA valuation
ranges between -10-12x.. Based on EBITDA of $60m, this implies an EV of A$660m.

Transaction comparables Trading comparables

Median = 10.9x Median = 11.0x

20.4x
19.0x
17.4x
14.6x
12.2x
10.6x 11.1x 11.0x
9.5x
7.0x
6.0x 5.6x 5.5x

EV
8.5 2.0 0.2 1.3 0.3 0.5 1.9 0.7 0.9 6.2 2.9 0.9 2.1
(A$bn)
Japanese
South
Queen Chinese Online Chinese
Online Mobile Online Mobile Chinese Mobile Korean Japanese
Mobile Game Social Smartphon Computer
Target Casino Gaming Games Games Gaming Gaming Online Gaming
Gaming Developer Media and e Apps Co. Games
Co. Co. Co. Ltd. Co. Co. Gaming Co.
Co. Co. Gaming Co.
Co.
Co.
China Chinese
Acquire Video US Casino
Gaming Conglomer
r Game Co. Co.
Co. ate Co.

S-ar putea să vă placă și