Allwyn Investor Presentation Deck
Positive Tailwinds
Allwyn is one of the
largest multi-market
lottery operators
●
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: C 9.1x
34
8,952
819 +1652 984
2)
Represents illustrative
impact of UKNL tender¹
10.9x
9.1x
allwyn
Discounted 4
18.2%
10.3x
8.5x
allwyn
(Including Bonus Shares)
2019-2023E Adj. EBITDA CAGR
18.2%
allwyn
Source: FactSet, Cap IQ, Company provided information, Wall Street research. Market data as of 27-May-22
Note: EUR:USD spot rate of 1.07 applied, sourced from CapIQ, as of 27-May-22.
3)
1)
The award of the UKNL license is currently being contested in a legal challenge. Unless the challenge is successful, Allwyn Entertainment Ltd will
be confirmed as the incoming UKNL operator and, subject to a successful period of transition, would become the operator of the UKNL with effect 4)
from February 2024.
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
allwyn
(Including Bonus Shares)
Single Market Lottery Operator
10.9x
FDJ
8.9%
17.2x
FDJ
The
Lottery
Corporation
9.3%
Diversified Gaming peers
The
Lottery
Corporation
13.1x
Flutter
Flutter
CapIQ, as of 27-May-22
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 €8.4bn; 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
7.0%
9.4x
Σntain
10.7%
Entain
allwynView entire presentation