DraftKings SPAC Presentation Deck
COMPARABLE COMPANY BENCHMARKING
EV/2021E Revenue
2019E - 2021E Revenue CAGR
EV/2021E Revenue -
Growth Adjusted (1)
EV/2020E EBITDA(²)
High Growth
Underpenetrated TAM
DRAFT
KINGS
3.9 x
30%
0.13 x
9.9 x
SBTech
We Know Sports
High-Growth
Consumer Internet
5.6 x
26%
0.25 x
26.7 x
Interactive
Gaming
4.4 x
9%
0.57 x
16.6 x
X
X
x
EU Sportsbook
Operators
?
2.4 x
5%
0.51 x
10.1 x
Customer Engagement
High LTV
Mobile First
Millennial Audience
Data / Analytics
Network Effects
Vertical Integration
Source: Latest publicly available financial statements, IBES, Wall Street Research; market data as of December 20, 2019
Note: Figures represent medians for peers. High-growth consumer Internet comps include FB, NFLX, PINS, SNAP, SQ, and TENCENT. Interactive gaming comps include ATVI, EA, TTWO, and ZNGA.EU sportsbook operators include FLTR, GVC,
TSGI, and WMH.
Represents 2021E revenue multiple divided by 2019E-2021E revenue CAGR.
(1)
(2)
DraftKings multiple based on $2.7 billion valuation and an illustrative 2028E EBITDA discounted to year end 2020 at 20% discount rate. High-growth consumer Internet median excludes companies with negative EBITDA.
X
✓
✓
x
| 22View entire presentation