Allwyn Investor Presentation Deck
Positive Tailwinds
Allwyn is one of the
largest multi-market
lottery operator
●
Comparable Company Analysis
TEV / 2023E Adj. EBITDA
At deal³
• Historic growth has
●
outpaced peer comps
• Further potential from
upside from shift to
digital and merger
activity
• 2023E EBITDA figure
does not include
impact from the UKNL
Tender¹.
●
UKNL 2021A EBITDA of
€165mm
Illustrative impact of UKNL
Tender
Figures in €mm
TEV:
EBITDA:
Illustrative Multiple: C9.2x
34
9,020
813 +165² 979
2)
Represents illustrative
impact of UKNL tender¹
11.0 x
9.2x
allwyn
Discounted 4
18.2%
10.3 x
8.6 x
allwyn
(Including Bonus Shares)
2019-2023E Adj. EBITDA CAGR
18.2%
allwyn
3)
Source: FactSet, Cap IQ, Company provided information, Wall Street research. Market data as of 20-May-22
Note: EUR:USD spot rate of 1.06 applied, sourced from CapIQ, as of 20-May-22.
1)
The award of the UKNL license is currently being contested in a legal challenge. Unless the challenge is successful, Allwyn Entertainment Ltd will 4)
be confirmed as the incoming UKNL operator and, subject to a successful period of transition, would become the operator of the UKNL with effect
from February 2024.
allwyn
(Including Bonus Shares)
Based on Camelot annual report for the year ended 31-Mar-21, c.£140mm EBITDA converted to € at spot rate of 1.18 EUR per GBP, sourced from 5)
CapIQ, as of 20-May-22
Single Market Lottery Operator
10.8 x
FDJ
8.9%
17.8 x
FDJ
Tabcorp
9.6%
4
Lottery
5
Diversified Gaming peers
12.7x
Flutter
Tabcorp
Flutter
Lottery
Based on pro rata Allwyn financials sourced from management estimates (subject to material change) and pro forma EV of €9.0bn; does not
include the impact of expected bonus shares
Based on pro rata Allwyn financials sourced from management estimates (subject to material change) and pro forma EV of €8.5bn; includes
impact of expected bonus shares. Bonus pool for PIPE and non-redeeming shareholders is variable based on number of redemptions. Shares
underlying CRHC warrants expected to be adjusted by the same ratio
Reflects SOTP valuation for Tabcorp Lottery and Keno segment published by equity research broker in Mar-22 sourced from Refinitiv; Tabcorp
fiscal year ends 30-Jun
7.0%
9.2x
Entain
10.7%
Σntain
allwynView entire presentation