Allwyn SPAC Presentation Deck
Comparable company benchmarking
19A-22E
Adj. EBITDA
CAGR (%)
2022E
Adj. EBITDA
margin (%)
2022E Cash
conversion²
(%)
Source: Company information, Capital IQ as of 7-Jan-22
32 Note: All financials calendarized to Dec-YE
1)
2)
19.2%
47.9%
95.0%
allwyn
3
Adj. EBITDA margin calculated with respect to revenue instead of NGR, as NGR not applicable
Defined as Adj. EBITDA - capex / Adj. ÉBITDA
Core Lottery peers
8.1%
22.7%
FDJ
80.9%
5.4%
19.7%
1
4
80.3%
3)
Tabcorp
Lottery Segment
Other Lottery peers
51.4%
43.8%
58.4%
18.4%
19.0%
n.a.
POLLARD
banknote limited
5
neogames
Based on pro rata Allwyn financials sourced from management estimates (subject to material change)
Represents all business segments, not just the Lottery and Keno segment
Capex forecasts unavailable for Pollard Banknote
Diversified International
Gaming peers
0.2%
16.7%
71.8%
Flutter
23.4%
23.9%
83.7%
Σntain
allwynView entire presentation