Codere SPAC Presentation Deck
(3)
(4)
(5)
7
Comparable Company Benchmarking
Codere Online valuation multiples for 2022 and 2023 below reflect revenues from Core Markets only (excludes Expansion Markets)
TEV / Revenue Multiples
TEV/2022E Revenue
TEV/2023E Revenue
2.3x
1.7x
TTTTTT (1)
C
codere
wm
TEV/2022E Revenue
TEV/2023E Revenue
0.07x 0.05x
12.0x
TTTTTT (1)
C
codere
8.5x
25257
DRAFT
KINGS
0.21x
Growth-Adjusted TEV / Revenue Multiples (4)
0.17x
7.4x
DRAFT
KINGS
US High Growth B2C Operators
4.4x
изпист
INTERACTIVE
5.1x
0.02x 0.03x
(5)
изпис 19
INTERACTIVE
3.1x
GOLDEN
NUGGET
patog
ONLINE GAMING
0.11x
US High Growth B2C Operators
0.06x
GOLDEN
NUGGET
5.1x
ONLINE GAMING
TEV/2022E Revenue (5.1x Median)
TEV/2023E Revenue (4.3x Median)
POINTSBET
4.3x
0.05x 0.06x
Represents TEV /2022E revenue multiple or TEV / 2023E revenue multiple divided by 2020-2022 CAGR or 2020-2023 CAGR, respectively.
Growth-adjusted multiples based on 2021-2022 CAGR and 2021-2023 CAGR due to limited available disclosure.
POINTSBET
(2)
4.1x
(2)
3.4x
Growth-Adj. TEV/2022E Rev. (0.09x Median)
Growth-Adj. TEV/2023E Rev. (0.06x Median)
RUSH STREET
INTERACTIVE
0.09x 0.09x
RUSH STREET
INTERACTIVE
T
Source: Company filings, S&P Capital IQ, and Wall Street research. Prices as of 6/18/2021.
(1) Codere Online valuation based on pro forma equity value of $497mm at $10.00 per share, less $144mm pro forma cash, assuming no redemptions. 2022E and 2023E revenue assumes no redemptions.
2023E revenue based on estimates for FY2023 ending 6/30/2023 due to limited availability of analyst estimates for FY2024 needed to show calendar year 2023 revenue.
(2)
Based on trading price as of 6/18/2021. Gamesys announced that it had reached agreement on an acquisition by Bally's on March 24, 2021.
I
4.2x
3.8x
Flutter
0.45x
0.38x
Flutter
EU Mature B2C Operators
3.0x 2.8x
Σntain
0.35x 0.35x
2.6x
Entain
9
EU Mature B2C Operators
TEV/2022E Revenue (2.8x Median)
TEV/2023E Revenue (2.6x Median)
2.4x
gamesys
group
0.26x
9
(3)
C
Growth-Adj. TEV/2022E Rev. (0.31x Median)
Growth-Adj. TEV/2023E Rev. (0.31x Median)
0.24x
(3)
gamesys
group
1.9x 1.8x
888
HOLDINGS
0.27x 0.28x
DD 3
Acquisition Corp. II
888
HOLDINGS
9View entire presentation