Investor Presentation 2020 SSIC
T
Comps
Highly Compelling Valuation Relative to Larger Peers
9/14/20
Symbol
Price
FD SO*
Mkt Cap
Cash*
ATVI
$
78.81
776.0 $
61,157 $
TTWO
S
156.39
115.0 $
17,978 $
EA
$
126.29
292.0 $
36,877 $
6,338 $
2,285 $
5,960 $
TAPINATOR
SCPL
$
14.14
126.3 $
1,785 $
156 $
GLUU
$
7.04
156.6 $
1,102 $
283 $
ZNGA
S
8.36
956.9 $
7,999 $
TAPM
S
3.42
0.550 $
1.9 $
1,556 $
0.1 $
Debt
2,676 $
181 $
1,234 $
6 $
41 $
721 $
0.3 $
Ent Value
2018
416 $
Revenues
2019E* 2020E*
57,495 $ 7,262 $ 6,388 $ 7,795
15,874 $ 2,852 $ 2,749 $ 3,231
32,151 $ 4,835 $
1,636 $
EV/Sales
Revs Growth %
EV/Revs/Growth
2018
2019E
2020E
2019
2020
2019
2020
7.9 x
9.0 x
7.4 x
-12.0%
22.0%
NM
33.5 x
5.6 x
5.8 x
4.9 x
-3.6%
17.5%
NM
NM
5,362 $
5,933
6.6x
6.0 x
5.4 x
10.9%
10.7%
55.0 x
NM
466 $
563
3.9 x
3.5 x
2.9 x
11.9%
20.8%
29.5 x
14.0 x
861 $
385 $
426 $
530
2.2 x
2.0 x
1.6 x
10.1%
25.2%
20.2 x
6.5 x
7,164 $
2.0 $
970 $
2.9 $
1,564 $
3.8
2,218
7.4 x
4.6 x
3.2 x
61.3%
41.8%
7.5 x
7.7 x
NA
0.7 x
0.5 x
NA
30.9%
NA
1.7 x
NA
(*Source: Bloomberg consensus estimates, Company filings)
Average
TAPM
TAPM % vs Average
US Mobile Gaming Comps:
EV/2019 Sales
4.9 x
4.5 x
4.2 x
22.8 x
0.7 x
0.5 x
NA
1.7 x
14.4%
12.0%
NA
7.7%
US Mobile Gaming Comps:
EV/2019 Sales / Growth
10 x
9.0 x
9x
60 x
55.0 x
50 x
8 x
7 x
6.0 x
5.8 x
6 x
40 x
29.5 x
4.6 x
30 x
5x
4 x
3.5 x
20.2 x
20 x
3 x
2.0 x
2 x
10 x
0.5 x
7.5x
1.7 x
1x
0x
0x
ATVI
TTWO
EA
SCPL
GLUU
ZNGA
TAPM
EA
SCPL
GLUU
ZNGA
TAPM
23
23View entire presentation