Topps SPAC Presentation Deck
29
TEV / '21 CY
Revenue
Summary of trading comparables
TEV / '21 CY
EBITDA
TEV / '21 CY
EBITDA - CapEx
2
1.9x
12.5x
(c)
(d)
(e)
13.1x(e)
4
(a)
Toy / Collectible / Novelty
DAMES Hasbro
WORKSHOP
8.7x
2.8x
20.5x
(b)
COLLECTORS UNIVERSE
Valuation
Source: Company filings, FactSet, Capital IQ.
Note: Market data as of March 31, 2021.
4.8x
MATTEL
1.9x
Funkö
GRIN
Median: 2.4x
1.6x 1.6x
18.1x
15.0x 14.1x
11.8x 11.1x 10 3x
li ………
Median: 13.0x
Median: 15.8x
17.2x 15.6x 14.3x 15.2x 16.0x
Lindt
4.6x
22.8x
Confections
34.2x
utz Mondelēz, HERSHEY
BRANDS
3.1x
19.3x
3.6x
4.4x
Hostess Cloetta
Median: 3.3x
2.7x
1.6x
Median: 16.8x
16.9x 16.6x
11.0x 10.8x
itn…
Median: 21.3x
Sports /
Entertainment
5.6x
25.6x
(c)
26.6x
W
Median: 4.2x
Median: 15.2x
4.2x 4.0x
15.2x 14.8x
Median: 23.3x
NM
(a) Topps 2020 FY ended on 1/2/2021 and Topps 2019 FY ended on 12/28/2019.
(b) Cards Parent entered into a definitive agreement to acquire Collectors Universe on November 30th, 2020 at an $827MM implied Enterprise Value. The multiples and Enterprise
Gaming / Digital
Interaction
TALENTED
5.1X 4.1X
20.8x
zynga
for Collectors Universe as shown reflect the valuation as of November 27th, 2020, unaffected by the acquisition announcement. Financial figures reflect FYE 6/30/2021 figures.
Manchester United CapEx includes purchase of players registrations, proceeds from sale of players registrations and general CapEx.
Electronic Arts entered into a definitive agreement to acquire Glu Mobile on February 8th, 2021 at an $1,847MM implied Enterprise Value. The multiples and Enterprise Value for Glu
Mobile as shown reflect the valuation as of February 7th, 2021, unaffected by the acquisition announcement.
(e) Topps represents pro forma Adj. EBITDA for estimated annualized public company costs.
16.3x
(d)
glu
16.8x
Median: 4.5x
2.2x
STILLFRONT
GROUP
Median: 14.8x
23.5x
23.4x
22.2x
20.4x
9,9x
14.4x 14.4x
lima timm
M
4.8x
13.3x 12,6x
Median: 16.5x
14.5x
16.2x
LOPPSView entire presentation