EXECUTIVE SUMMARY
Marketplace & E-commerce Sector Wrap-Up
2
» 2020 will be remembered as an historic inflection point in the growth of e-commerce and marketplace adoption globally‒ 16.5% worldwide e-commerce growth with a projected 15% CAGR through 2024 in the US alone
» The combination of public e-commerce and marketplace companies grew 68%+ throughout the year and saw a combined market cap appreciation of $1.3 Trillion in value – stunning value creation
» 5 landmark IPOs throughout the year including Poshmark, AirBnB, DoorDash, Wish, The Hut Group; and several SPACs including Vroom, Shift and CarLotz (and more to come in 2021)
‒ IPOs expected in 2021 include Instacart, ThreadUp, and Deliveroo
» 39 M&A significant transactions across the market segment including:
‒ A number of notable transactions around the food delivery market such as Nestle’s acquisition of Freshly for $1.5Bn and Just Eat’sacquisition of GrubHub for $7.5Bn
‒ Viagogo’s acquisition of StubHub for $4.0Bn
» Some excellent reports covering all aspects of trends in e-commerce in 2020 that we enjoyed and highlight in this report including:
‒ Shopify’s “The Future of Ecommerce Report 2021” 1, which highlights several trends in the future or e-commerce such as:• The importance of customer retention tactics as a customer acquisition costs spoke• The challenge of brand building amidst a marketplace-dominated environment
‒ Catalyst/Kantar’s “The State of Ecommerce 2021” 2, which drills down into the developing and changing customer journey:• 66% of all pre-shopping touchpoints are now online, but spread over several channels including search, email, and social media
‒ Oliver Wyman’s “Are You Ready for E-Commerce Acceleration?” 3 which touched on numerous elements of change impacting the retail world
• The critical role that supply chain design plays in winning customer satisfaction and the importance of alternative and multiplefulfillment options
» Our sector spotlight focuses on the outdoors – the great outdoors which we have all embraced as we navigate through the pandemic
‒ Outdoor retailers, brands and online e-commerce companies saw significant growth – public companies have seen 99%+ growth
‒ 63% increase in bike sales; 51% increase in golf equipment; even birdwatching saw a 22% growth (a new outdoor activity in urban markets)
‒ The RV market saw huge growth and consolidation as well – GCA client RVshare successfully raised expansion capital from KKR in Q4
‒ And there has been $1.5BN of transaction activity in this segment of the market alone
1) Shopify, The Future of Ecommerce Report 2021. www.shopify.com/enterprise/the-future-of-ecommerce.2) Catalyst, Kantar, The State of Ecommerce 2021. www.catalystdigital.com/wp-content/uploads/The-State-of-eCommerce-2021.pdf.3) Oliver Wyman, Are You Ready for E-Commerce Acceleration?. www.oliverwyman.com/our-expertise/insights/2020/sep/are-you-ready-for-e-commerce-acceleration.html.
3
I. GCA OVERVIEW
II. MARKETPLACE & E-COMMERCE MARKET TRENDS & INSIGHTS
III. PUBLIC MARKETS
IV. M&A AND FINANCINGS
V. PUBLIC COMPS BACKUP
Sam Fuller
Thomas Egli
Tobias Schultheiss
GCA OVERVIEW
Leading Global Investment Bank Providing Strategic M&A and Capital Markets Advisory Services
4
[email protected] [email protected] [email protected]@GCAGlobal.com
John Lambros Josh Wepman Rupert Sadler Alex Grünwald
Full-Suite of M&A and Capital Market Advisory Services
Leading Franchise in Marketplaces and E-commerce
~60%TRANSACTIONS HAVE
TECH COMPONENT
~35%BUY-SIDE
TRANSACTIONS
~80%REPEAT OR
REFERRED CLIENTS
~50%CROSS-BORDER
TRANSACTIONS
~50%FINANCIAL SPONSOR
TRANSACTIONS
100+DEBT TRANSACTIONS
IN LAST 3 YEARS
~65%SELL-SIDE
TRANSACTIONS
500+TOTAL TRANSACTIONS
IN LAST 3 YEARS
Highly Active in All Key Disruptive Areas of the Technology Market
Digital Media
» Marketplaces» E-commerce» Digital Content & IP» Marketing / Advertising
Technology» Music, Video & Social» Gaming
Software
» Vertical Application» Commerce & Retail
Technology» Data & Analytics» Asset Maintenance &
Repair » Infrastructure
Tech-Enabled Services
» Marketing Services» Information Services» Professional Services» IT Services» Customer Care & Claims
Services
58DEALS LAST 3 YEARS
120DEALS LAST 3 YEARS
55DEALS LAST 3 YEARS
Global Marketplace & E-commerce Sector Team
Managing Director; President, GCA US
Managing Director Managing DirectorManaging Director;
Member of Executive Management Europe
Managing Director Managing Director Managing Director
London ZürichFrankfurtNew York New York New York Zürich
GCA OVERVIEW
Leading Global Investment Bank
5
ZURICH
MILAN
FRANKFURT
MUNICH
TEL AVIV
LONDON
BIRMINGHAM
MUMBAI
SHANGHAI
SINGAPORE
TOKYO
NEW DELHI
NAGOYA
HO CHI MINH CITY
TAIPEI
PARISLEEDS
FUKUOKA
NEW YORK
SAN FRANCISCO
Sector expertise: Expansive coverage
and deep specialization
Exceptional cross-border capabilities:
Half of all transactions
Global platform:25 offices in key markets across
America, Asia and Europe
Broad spectrum of clients:
Leading
conglomerates, top
private equity firms and emerging high-
growth companies
Experienced team: Over 500 employees
across the globe
Strong reputation and track record: High number of
repeat clients and referrals
Diversified business model:
Geographically balanced, synergistic
and complementary focus areas
KYOTO
OSAKA
MANCHESTER
LAUSANNE
STOCKHOLM
San Francisco | New York | Birmingham | Frankfurt | Fukuoka | Ho Chi Minh City | Kyoto | Lausanne | Leeds | London | Manchester | Milan | Mumbai | Munich | Nagoya | New Delhi | Osaka | Paris | Shanghai | Singapore | Stockhom | Taipei | Tel Aviv | Tokyo | Zurich
Insurance marketplace
Online classifieds
Online B2B classifieds
Online auction marketplace technology
Online job classifieds
Online career portal
Watch marketplace
Online education portal
Online real estate classifieds
Stock photo marketplace
Online RV rental marketplace
GCA OVERVIEW
Experience in Marketplace and E-commerce
6
Marketplace E-commerce
Online mobile & fashion retail
Kitchen & home hub
Online grocery
Online bike retail
Online board sports retail
Online bikeretail
Online sportfashion retail
Online HQ pictures
Online fashion retail
Online pet retail
Online retail cashback enabler
Online furniture & home décor retail
Online visual design marketplace
GCA OVERVIEW
8
Case Study: RVshare Investment Led by KKR (NYSE: KKR)
GCA acted as exclusive financial advisor to RVshare, the leading P2P RV rental marketplace, on its $100MM+ investment led by KKR
TRANSACTION DATE
October 2020
INDUSTRY
Digital Marketplace, Travel,
Consumer, Digital Media
Background
» RVshare is the first and largest peer-to-peer RV rental
marketplace. With more than 100,000 vehicles
available, RVshare's diverse inventory ranges from
affordable travel trailers to luxury motorhomes and
can accommodate any outdoor adventure, whether
it's a weekend of camping or a cross-country tour of
national parks
» Since the company’s founding in 2013, RVshare has
successfully built a leading position in the emerging
market of RV rentals, amassing more than two million
days booked on its platform
» KKR (NYSE: KKR) made its investment through its Next
Generation Technology Growth Fund II, a global fund
dedicated to growth equity investments in the
technology space; Tritium Partners, an existing
investor in RVshare, also participated in the round
Transaction Summary
» On October 21, 2020, RVshare announced an $100MM+
financing round led by KKR
» RVshare plans to use this new capital infusion to invest in future
growth and provide the best experience for owners and
renters, advancing the company’s mission of expanding the
definition of travel
» GCA assisted RVshare and Tritium Partners in effectively
navigating the COVID-19 market environment by leveraging
strong business momentum and recent brand recognition
» GCA also provided execution support throughout what was an
all virtual process, including (i) identifying potential buyers and
leading outreach, (ii) preparing marketing materials, (iii)
negotiating valuation and key terms and (iv) advising on
definitive agreement matters
» GCA acted as exclusive financial advisor to RVshare in
connection with the transaction
GCA OVERVIEW
9
Case Study: Royal Design Group Sold to Egmont
GCA acted as exclusive financial advisor to the shareholders of Royal Design Group, the Nordic design and home furnishings e-commerce leader, on its sale to Danish group Egmont.
TRANSACTION DATE
December 2020
INDUSTRY
E-commerce, Consumer,
Retail, Leisure
Background
» Royal Design Group is a Sweden-based interior design
e-commerce business and holds a leading market
position within home and interior products in the
Nordics and select European markets, operating
under the brands RoyalDesign and Rum21
» Over the past couple of years, the company has
invested substantially in building scalable systems and
infrastructure to create a platform for continued
growth and expects to reach a turnover of almost SEK
1Bn in 2020
» The company has successfully expanded to other
geographies, with presence in 13 markets today
across Europe, Asia, Australia and the US
Transaction Summary
» GCA acted as sole financial advisor to the Sellers and Royal
Design over the course of the deal, assisting them in a very
swift and competitive process, signing the deal with the buyer
in a short period of time after the project kicking off
» Private equity firms Verdane, which has been majority owner
since 2017, and eEquity, co-owner since 2012, now hand over
the ownership responsibility to Egmont, with Egmont
Publishing acquiring all existing shares of Royal Design Group
» The purchase considerably deepens Egmont’s position in the
Nordic e-commerce market and marks a substantial investment
for the Egmont Publishing division, which first started investing
in e-commerce seven years ago
» The parties have agreed not to disclose the terms of the
transaction
10
I. GCA OVERVIEW
II. MARKETPLACE & E-COMMERCE MARKET TRENDS & INSIGHTS
III. PUBLIC MARKETS
IV. M&A AND FINANCINGS
V. PUBLIC COMPS BACKUP
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
E-commerce Growth has Surged Across the Globe
11Sources: Shopify, The Future of Ecommerce Report 2021, eMarketer.
18.1%North
America
16.9%Western Europe
21.5%Central & Eastern Europe
15.5%Asia Pacific19.8%
Middle East & Africa
19.4%Latin
America
16.5%Worldwide E-commerce
Growth 2020
1
-50%
0%
50%
100%
150%
200%
Jan. Mar. May. Jul. Oct. Dec.
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
2020 Will Be Remembered an Historical Inflection Point for E-commerce and Marketplace Acceleration
12
…As Penetration of % Retail Sales Accelerates 2U.S. E-commerce on a 15% CAGR thru 2024… 1
While Amazon and Walmart Grow Consumer Retail Spend… 3 …The Market Has Embraced Digital Retail 4
6% 7% 8% 9% 10% 11%12%
13%14%
16%
33%
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020Q1 ‘20
10 years of growth in 3 months
Notes:1) eMarketer, October 2020.2) Bank of America, U.S. Department of Commerce, ShawSpring Research, Forrester
Analytics, McKinsey Retail Practice.
3) PYMNTS.com.4) S&P Capital IQ as of 12/30/20. Stock indices as listed on page 17.
Marketplace
S&P 500E-commerce
2.2%3.0%
3.9%4.6%
5.8%
6.8%
9.1% 9.2% 9.3% 9.0% 9.0% 8.9%
2014 2015 2016 2017 2018 2019
Amazon Share of Consumer Retail Spend
Walmart Share of Consumer Retail Spend 182%
145%
15%
$524$600
$795$843
$953
$1,073
$1,205
14% 15%
32%
6%
13% 13% 12%
2018 2019 2020 2021 2022 2023 2024
E-commerce Sales ($Bn)
YoY Growth
2
-60%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
January March May July October December
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
Traditional Retail Saw Some Respite in 2H2020 as Holiday Shopping Came Early
13
Sep-20
Aug-20
Aug-20
Aug-20
Jul-20
Jul-20
Jul-20
Jul-20
Jun-20
May-20
May-20
May-20
May-20
May-20
May-20
Apr-20
Apr-20
» E-commerce growth in the US was 30%+, reaching a level not
previously forecasted to achieve until 2022
» The top 10 “etailers” all increased their e-commerce sales by
over 25% and now account for ~63% of all online sales,
compared to ~58% in 2019
» However, more impressively, according to Shopify research –
84% of consumers have shopped online during the pandemic
– which will create lasting impacts and fundamentally change
how people shop
It’s Been A Roller Coaster Ride for Retail 1
Mar-20
Jul-20
Notes:Sources: eMarketer, U.S. Department of Commerce, Wall Street Research.1) Composition of Costco, Bed Bath & Beyond, Dick’s, Kohl’s, Nordstrom, Macy’s, Target, Walmart, and Williams-Sonoma.
E-commerce Dramatically Outpaces Retail Spending... …As 30+ Retailers Filed for Bankruptcy in 2020
Dec-20
Nov-20
12%
3
3/27: CARES Act signed into law; -47%
11/9: Pfizer announces early vaccine data; -2%
2/14: First U.S. death from COVID; -4%
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
With the E-commerce Surge, Multiple Themes and Additional Challenges Emerge for All Retailers
14
Shopify’s Key 2020 E-commerce Themes 1 Brand Building in a Marketplace Mindset
1E-commerce Boom Fuels Record Online CompetitionDTC brands prioritize omnichannel experience to win new customers
2New Consumer Behaviors will Reshape Future of RetailBrands build creative new digital experiences to unlock the future of retail
3Fulfillment Emerges as Competitive DifferentiatorConsumers gravitate to brands offering fast, free, sustainable shipping
4Brand Building Challenged by Marketplace DominanceNew search and purchasing habits cause brands to personalize with a human touch
5Retention Becomes a Top Priority as Acquisition Costs SpikeBrands experiment with new channels as digital advertising uncertainty rises
Need to Focus on Retention to Offset High Acquisition Costs
Source:1) Shopify, The Future of Ecommerce Report 2021. www.shopify.com/enterprise/the-future-of-ecommerce
70% Of Amazon searches do not include a brand name
HOWEVER
40%Of all consumers wantproducts and brands that align with their
beliefs, and are willing to pay a premium
48%Are more willing to advocate for their
favorite brands due to the high-quality
products
38%Are more willing to advocate for their
favorite brands when they’ve received great
customer service
» Customer acquisition costs are increasing worldwide across channels, with rates on Facebook rebounding to pre-pandemic highs
» Globally, consumers and regulators are wary of big tech, prompting Google and Apple to consider making it harder to target ads across channels
» Historically, improving customer retention 5% increases profits by 25% to 95%
Customers who enroll in a loyalty program are 47% more likely to make a second purchase
Personalized email campaigns can drive 18 times more revenue, and 90% of text messages are opened and read within three minutes
4
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
The Customer Journey is Rapidly Evolving as Digital Becomes the Primary Shopping Resource
15
37%
28%
21% 20% 20%
13%
18% 17% 17%
Retailer Website/ App
Internet Search Email Ad Brand Website /App
Social Media Post/ Ad
Blog / OnlineForum
In-Store Offline Ad Recommendation
Online Purchasers’ Pre-Shop Touchpoints
66% Online
31% Offline
63%Of shoppers who visit
Amazon or Walmart.com visit
these sites for initial product research
37%Of all online buyers
visit retailer websites / apps prior to the
moment of purchase
66%Choose a retailer
based on convenience while only 47% choose a retailer based on
price / value
54%Of shoppers exposed
to advertising say that it helps remind them
of something they need or it prompts an
idea for something they want
59%Of online purchasers are aware of social
commerce
72%Of e-commerce
professionals use Facebook for digital marketing activities
Sources: Catalyst, Kantar, The State of Ecommerce 2021. https://www.catalystdigital.com/wp-content/uploads/The-State-of-eCommerce-2021.pdf.1) Digital Commerce, S&P Global.
5
>50%Year over year growth
of Amazon and Walmart’s
e-commerce businesses 1
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
The Supply Chain – and Importantly Fulfillment – Has Become Critical to the Customer Satisfaction Equation
16
Critical E-commerce Levers According to Oliver Wyman
Customer Proposition
What makes your e-commerce channel distinctive for customers?
» Customer engagement» Product and service
offering» Channel structuring
Supply Chain Design
How can you deliver against this customer promise?
» Demand forecasting» Supplier and inventory
management» Network and transport
logistics» Fulfillment operations» Last-mile delivery
Transformation Enablers
How can you rapidly execute to deliver change?
» Technology and advanced analytics
» Organizational effectiveness
» Innovation and continuous improvement
Alternative Fulfillment Options Provide Solutions for Inefficient Last Mile Cost Structures
Click-and-collect
Curbside Pickup
Locker Collection
Buy Online, Pick Up in Store
✓ Decrease pressure on delivery networks
✓ Deliver stable service for customers otherwise worried during crises
✓ Eliminate costs associated with small order sizes, inefficient routing
✓ Provide customers predictability, optionality, and convenience
Source: Oliver Wyman, Are You Ready for E-Commerce Acceleration?. www.oliverwyman.com/our-expertise/insights/2020/sep/are-you-ready-for-e-commerce-acceleration.html.1) Capital IQ as of 12/30/20 as compared to Costco, Bed Bath & Beyond, Dick’s, Kohl’s, Nordstrom, Macy’s, and Williams-Sonoma..
Retail Fulfillment Leaders
6
+12%2020 stock performance versus other public retail companies 1
-50%
0%
50%
100%
150%
200%
January February March April May June July August September October November December
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
Marketplace and E-commerce Companies Continued to See Growth and Value Expansion Throughout the Year
17Source: Capital IQ as of 12/30/20.
Marketplace
182%
145%
15%
145% 182%2020 Share Price Performance
E-commerce
E-commerce & Marketplace Companies Have Significantly Outperformed the S&P 500 in 2020
Marketplace S&P 500E-commerce
-
$30
$60
$90
$120
$150
$180
$210
-
15MM
30MM
45MM
60MM
75MM
90MM
12/10/20 12/20/20 12/30/20 1/9/21 1/19/21
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
Marketplace Case Study Spotlight: AirBnB’s IPO and the Future of Vacationing
18Sources: Euromonitor, Wayfair Q2 ‘20 Investor Presentation, Wall Street Research. Stock data as of 1/20/21.1) Index comprised of: Hilton Worldwide Holdings, Host Hotels & Resorts, Hyatt Hotels, InterContinental Hotels Group, Marriott International, and Red Lion Hotels.
» Shares of Airbnb popped 110%+ on its opening trading day as shares were originally priced at $68 and opened trading at $146 (closed at ~$144)
Airbnb’s market cap was over $85Bn on its first day of trading, surpassing travel giant Booking and competitor Expedia as well as massive
hotel chains such as Marriott and Hilton
» The future of hotel travel in a pandemic or post-pandemic world has forever changed as vacation home rentals are not just mainstream, but
provide both a safer alternative and an expanded vacation experience – many more people have discovered this in 2020
» In the work-from-home as new-normal environment, vacation home rental demand has increased and renters are renting for longer periods of
time
» Traditional hotels and resorts have struggled during 2020, with major hotel brands index value trading down 14% in 2020 1
» Airbnb’s scale v. competitors could provide significant advantages as some industry forecasts don’t expect hotel demand to fully return until 2023
Airbnb already has the largest platform for room listings of its many competitors, including significant size advantages over more traditional
hotel room providers
Shares open trading at $146
Raises $3.5Bn in IPO priced at $68.00/share
Analyst Coverage and Key StatsAirbnb Stock Performance since IPO
Mkt. Cap $96.0Bn
EV / LTM Rev 29.9x
Shares now trade above $160
We see Airbnb (ABNB) as an attractive business with strong tailwinds from consumer behavior changes toward alternative accommodations
“
“
Category creator and leader, driving substitution effect in lodging… Only valuation holds us back from a more constructive view
“
“
4 MM+ 220 ~100,000Hosts Countries Cities
5.6 MM 825 MM+Active Listings Total Guest Arrivals
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
Sector Spotlight: The Return to the Great Outdoors
19Source: S&P Capital IQ as of 12/30/2020.
Sports and Outdoors Companies Have Seen a Big Uptick In Growth During 2020
Continued Shift in Consumer Spending Away from Legacy Entertainment to Outdoor Activities
99%
Outdoor Retailers S&P 500
OUTDOOR BRANDS
66% 2020 Share Price Performance
OUTDOOR RETAILERS
99% 2020 Share Price Performance
+63%CYCLING
YoY Sales Increase
+56%PADDLE SPORTS
YoY Sales Increase
+51%GOLFING
YoY Sales Increase
+31%CAMPING
YoY Sales Increase
+22%BIRD WATCHING
YoY Sales Increase
15%
66%
Outdoor Brands
-80%
-60%
-40%
-20%
0%
20%
40%
60%
80%
100%
120%
January February March April May June July August September October NovemberDecember
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTSThe Great Outdoors Revival: Significant Activity & Consolidation Across the Sector
20Source: S&P Capital IQ, Pitchbook.
Heavy-duty Footwear
1/20
Baseball Equipment
3/9
Bicycle Manufacturer
4/28
Outdoor Audio
4/21
Firearms Accessories
5/22
Sporting Goods Retailer
6/1
Athletic Apparel
7/14
Technical Outerwear
8/20
Ammunition Manufacturing
9/28
(Select Assets)
RV Dealerships
11/12
Archery Products
3/6
Outdoor Gear
4/14
Boating Manufacturer
4/23
RV Dealerships
5/19
Fishing Bait Manufacturer
5/27
RV Dealerships
6/30
Fishing DTC
7/28
Footwear Accessories
9/22
RV Marketplace
10/21
Hunting Brands
11/16
» Like many segments of the economy, March-May 2020 was a challenging time as outdoor manufacturers faced severe downturns in demand
leading to immediate lower cash positions throughout this period of shelter-in-place
» As the initial phase of lockdowns were lifted and Spring became Summer, a surge of renewed interest in outdoors and recreation activities
followed
» Consumer dollars followed too, with bicycle sales reaching $697MM, golf equipment sales reaching $661MM, and camping sales reaching
$605MM during this period
» Furthermore, over $1.5Bn in total transaction value underscored the strategic activity across outdoor recreation in 2020
Selected 2020 Outdoor Recreation M&A and Financing Activity
MARKETPLACE & E-COMMERCE: MARKET TRENDS & INSIGHTS
Selected 2020 M&A and Financing Activity
21
Ann. Date
Acquirer TargetEnterprise
Value
10/30 $1,500
10/13 NA
9/29 $420
9/8 $425
8/3 $252
6/10 $7,521
5/28 $280
5/13 $190
3/25 $120
2/24 $7,100
2/13 $4,050
Ann. Date
Investor Target Amount
11/12 $275
10/28 $100
10/21 $100+
10/8 $200
9/23 $100
9/11 $85
9/10 $33
8/13 $350
7/1 $453
4/29 $128
3/10 $60
Financings ($MM)M&A Transactions ($MM)
Sources: Capital IQ, Pitchbook, company press releases.
MARKETPLACE & E-COMMERCE MARKET SUMMARY
Top 10 Leaders in Private Funding Raised-to-Date
22
Notes:Represents U.S. companies.Sources: Pitchbook, LinkedIn, Company Websites.1) Includes debt and equity financing.
Company Headquarters Founded Amt. Raised ($MM)(1) Company Description
San Francisco, CA 2014 $4,395Operator of an online real estate marketplace intended to simplify home buying and selling
San Francisco, CA 2012 $2,270Provider of an on-demand goods delivery application designed to order groceries from local stores
Jacksonville, FL 1995 $1,970Operator of the e-commerce business for all major professional sports leagues, major media brands and collegiate and professional team properties
Bellevue, WA 2011 $834Operator of an online shopping platform designed to offer a simple way to buy and sell locally
Philadelphia, PA 2013 $758Provider of on-demand delivery services intended to offer convenience items
McLean, VA 1999 $702Provider of meetings and events technology that offers a marketplace that connects venues with professionals
Palo Alto, CA 2009 $664 Operator of an online home furnishing marketplace
San Carlos, CA 2012 $646Operator of an online lending marketplace intended to offer personal loans
San Francisco, CA 2009 $612Provider of a peer-to-peer, car-sharing marketplace intended to serve cities across the US and Europe
Detroit, MI 2015 $565Provider of an online marketplace designed to trade high-demand and limited-edition sneakers
Investor Type Investor Logos
Accelerators / Seed
Venture Capital /Private Equity
Corporate Investors
Alternative Investors
MARKETPLACE & E-COMMERCE MARKET SUMMARY
Selected Active Investors
23Sources: Capital IQ, Pitchbook, Wall Street Research.
MARKETPLACE & E-COMMERCE MARKET SUMMARY
Most Active Deal Makers
24Notes:Represents investments since 2010 in North America and Europe with the exception of Walmart’s acquisition of Flipkart.Sources: Capital IQ, Pitchbook, Wall Street Research.
Company Headquarters Number of Deals Selected Investments & M&A
San Jose, CA 15
Tokyo, Japan 12
Shirebrook, United Kingdom 10
Seattle, WA 10
Unterföhring, Germany 10
Hangzhou, China 9
Cape Town, South Africa 9
Northwich, United Kingdom 9
Chicago, IL 7
Bentonville, AR 7
25
I. GCA OVERVIEW
II. MARKETPLACE & E-COMMERCE MARKET TRENDS & INSIGHTS
III. PUBLIC MARKETS
IV. M&A AND FINANCINGS
V. PUBLIC COMPS BACKUP
MARKETPLACE & E-COMMERCE MARKET SUMMARY
Valuation Overview
26
Forward multiples continue to be strong as investors remain enthusiastic about marketplace ande-commerce companies
Marketplace
1
Revenue CAGR ‘20-’22 30.1%
EV / ’21 Revenue 9.7x
EV / ’21 EBITDA 22.1x
’21 EBITDA margin 8.6%
E-commerce
2
Revenue CAGR ‘20-’22 20.3%
EV / ’21 Revenue 2.5x
EV / ’21 EBITDA 22.9x
’21 EBITDA margin 7.4%
Source: Capital IQ as of 2/5/21.
MARKETPLACE & E-COMMERCE MARKET SUMMARY
Public Offerings Coming Soon
Company StatusCapital Raised
to DateLatest
ValuationDescription
Confidentially filed; targeting
early 2021 IPO 1$1.7Bn $7.0Bn
Provider of an online food delivery platform intended to help in ordering restaurant meals. The company's platform optimizes food ordering and
delivery by integrating web and mobile consumers with restaurant tablet-based point-of-sale order management terminals, enabling customers to order food across restaurants and get them delivered at their doorstep.
In discussion with banks; potential H1 2021 IPO 1
$2.5Bn $17.7Bn
Operator of an on-demand goods delivery application that facilitates the delivery of essential goods to busy people and families. The company offers full-service and in-store shopper services through a network of
independent shoppers with same-day delivery and pickup service of fresh groceries and everyday essentials.
Confidentially filed; targeting
early 2021 IPO 2$337.8MM $670.0MM
Developer of an online clothing retail platform offering thrift shopping online while making it mainstream. The company's marketplace allows
swapping of old clothes for new ones and selling and buying of secondhand clothes, enabling customers and fashion enthusiasts to trade
and shop at discounted rates.
Notes:1) The Guardian, January 2021.2) MarketWatch, September 2020.
3) Bloomberg, October 2020. 27
28
I. GCA OVERVIEW
II. MARKETPLACE & E-COMMERCE MARKET TRENDS & INSIGHTS
III. PUBLIC MARKETS
IV. M&A AND FINANCINGS
V. PUBLIC COMPS BACKUP
M&A AND FINANCINGS
Precedent M&A Transactions
29
($MM)
Announced Enterprise EV / Revenue EV / EBITDA
Date Acquirer Target Value (EV) LTM NTM LTM NTM Target Description
Sources: Capital IQ, Pitchbook, company press releases.
12/17/20 NA NA NA NA NAOperates an online rental classifieds service, at www.avail.co, for do-it-yourself landlords
and tenants
12/2/20 NA NA NA NA NAOperator of a shipping payment e-commerce network intended to connect retailers with
consumers
11/23/20 $277 1.8 x 2.7 x NA NAProvider of food preparing and delivery services intended to offer a perfect balance of
nutrition and taste to enhance mind and body performance
10/30/20 $1,500 NA 4.2 x NA NAProvider of a weekly subscription service intended to offer fresh, chef-cooked meals that
can be heated and served directly to customers' doors
10/13/20Broadband Capital
Investments $70 NA NA NA NA Provider of online retail platform intended to sell indoor and outdoor gardening products
10/5/20 NA NA NA NA NA99designs is an operator of a global creative platform intended to connect designers and
businesses
10/2/20 $300 0.5 x NA NA NA Operator of an online retail platform selling food and grocery products
9/29/20 NA NA NA NA NAProvider of an online marketplace for bikes intended to help make extra cash by sharing the
vehicle
9/23/20 NA NA NA NA NA Operator of a website intended to provide dog food and accessories
9/8/20 NA NA NA NA NA Developer of an e-commerce platform designed for auto part industry
9/1/20 NA NA NA NA NAOperator of an e-commerce platform for high-design furniture and accessories for the office
and home
8/3/20 $210 NA NA NA NA Provider of an online shopping platform designed to sell household appliances
7/27/20 NA NA NA NA NADeveloper of a direct-to-consumer software system that connects breweries and consumers
through a mobile marketplace
10/13/20 NA NA NA NA NA Operator of an online marketplace designed to retail shoes and related accessories
10/2/20 NA NA NA NA NADesigner and provider of an online shopping platform designed to offer ways to shop the
latest trends in menswear and women's wear
9/29/20 $420 NA NA NA NAOperator of a digital coupon marketplace, intended to offer a savings destination which
connects consumers with retailers, restaurants and brands, both online and in-store
9/23/20 NA NA NA NA NADirect-to-consumer contact lens retailer offering easy, convenient and hassle-free
replacement of contact lenses of the most popular brands at competitive prices
9/8/20 $425 NA NA NA NAOperator of an online marketplace intended to make wholesale automotive deals simple
and transparent
9/1/20 NA NA NA NA NAOperator and retailer of a personalized products online marketplace intended to aspire,
inspire, motivate
8/28/20 $250 NA NA NA NAProvider of online and catalog retail services intended to provide direct-to-consumer
service
M&A AND FINANCINGS
Precedent M&A Transactions (cont’d)
30
($MM)
Announced Enterprise EV / Revenue EV / EBITDA
Date Acquirer Target Value (EV) LTM NTM LTM NTM Target Description
8/24/20 $16 1.2 x NA NA NA An e-commerce brand in the health and personal wellness category
8/3/20 $252 NA NA NA NA Online retailer of gifting products
7/27/20 NA NA NA NA NADeveloper of a digital marketplace and platform intended to help in scheduling on-demand
pet care
6/29/20 $500 NA NA NA NADeveloper of an interactive gym designed to bring the essential components of a studio
workout at home
6/25/20 ConfidentialOperator of an online marketplace intended to provide high-quality stock media at a
fraction of the cost
6/23/20 NA NA NA NA NAProvider of an online shopping platform designed to offer a range of beauty and personal
care products, food products, household and kitchen products and stationery
6/17/20 NA NA NA NA NAOperator of an online clothing retail store that providing womens clothing and fashion
products
6/1/20 $7,521 5.6 x 4.7 x NM NM Provides an online takeout food platform for diners through over 50,000 restaurant partners
5/28/20 $280 8.1 x NA NA NA Provider of an online database for internet graphics
5/27/20 NA NA NA NA NA Retailer of nutritional supplements and fitness-related products
5/13/20 $190 3.3 x NA NA NAOperator of an online real estate marketplace that allows for the search, listing and
transacting of properties online
4/30/20 NA NA NA NA NAOperator of an online design marketplace intended to sell ready-to-use design content
from independent creators around the world
3/25/20 $120 NA NA NA NA Developer of a mobile platform designed to facilitate buying and selling of local goods
2/24/20 $525 2.5 x 2.4 x 37.2 x 25.8 xDeveloper of financial education and recommendation platform intended to offer free
credit scores and reports with monitoring
2/24/20 NA NA NA NA NA Operator of a real estate marketplace platform based in Seattle, Washington
2/13/20 NA NA NA NA NA Operator of an online marketplace for buying and selling highly valued items
2/13/20 $4,050 NA NA NA NADeveloper of ticketing software and solutions intended to bring the joy of live shows to
fans globally
2/11/20 $485 2.3 x NA NM NA Provider of online marketplace for connecting people seeking care services
1/27/20 NA NA NA NA NA Operator of an online store focused on selling indie and vintage-inspired women's clothing
10/31/19 NA NA NA NA NA Operator of an e-commerce website intended to offer apparel, shoes and accessories
Sources: Capital IQ, Pitchbook, company press releases.
M&A AND FINANCINGS
Precedent M&A Transactions (cont’d)
31
($MM)
Announced Enterprise EV / Revenue EV / EBITDA
Date Acquirer Target Value (EV) LTM NTM LTM NTM Target Description
10/15/19 NA NA NA NA NA Operator of an online platform intended to provide customizable products for weddings
10/10/19 $100 Confidential Provider of online photography services and photo products
8/29/19 $35 0.6 x NA NA NAOperator of an e-commerce website offering ergonomic home and office furniture
intended to create energizing spaces
8/21/19 $275 NA NA NA NA Provider of an online marketplace designed for new, used and vintage music gear
8/6/19 NA NA NA NA NAProvider of an online marketplace intended to offer a range of sports apparel and
accessories
8/2/19 $18 NA NA NA NA Retailer of engraved, monogrammed or custom-made gifts online
7/31/19 $140 NA NA NA NAManufacturer and retailer of intimate apparel intended to offer comfortable
undergarments for women
7/9/19 NA NA NA NA NAOperator of online retail hunting and outdoor apparel shop headquartered in Franklin,
Tennessee
6/10/19 $2,751 NA NA NA NAManufacturer and retailer of photo-based products and services for customers in the United
States through its portfolio of brands
6/10/19 NA NA NA NA NAProvider of online photo services enabling the users of film cameras, digital cameras and
camera phones to share, print and store their photos online
6/13/19 $160 NA NA NA NA Operator of an online marketplace intended to offer various deals on retail stores
5/21/19 NA NA NA NA NAProvider of an online marketplace designed for live auctions of collectibles, antiques and
fine art
5/1/19 NA NA NA NA NAOperator of an e-commerce platform designed to offer exclusive editions of artwork by
prominent contemporary artists
4/4/19 $750 1.9 x NA NA NAProvider of an online platform intended to help users feel good and inspire them to do
good as well
2/22/19 NA NA NA NA NAProvider of an online platform intended to offer a range of health, wellness and safety
products for infants, toddlers and parents
2/15/19 $6,368 10.3 x 9.4 x 23.1 x 17.9 xOperater of digital marketplaces specializing in the digital marketplaces and automotive
sectors
2/15/19 NA NA NA NA NA Provider of an online platform designed to sell wall art and decorative items
2/11/19 NA NA NA NA NAProvider of an online retail platform intended to offer food products especially frozen
meals
1/18/19 $5 0.1 x NA 2.4 x NAE-commerce destination for home furnishings, appliances, furniture, home goods and
related products
1/16/19 NA NA NA NA NAProvider of an online interior designing marketplace designed to exhibit and sell
furnishings and home decors
Sources: Capital IQ, Pitchbook, company press releases.
M&A AND FINANCINGS
Precedent M&A Transactions (cont’d)
32
($MM)
Announced Enterprise EV / Revenue EV / EBITDA
Date Acquirer Target Value (EV) LTM NTM LTM NTM Target Description
1/4/19 $250 NA NA NA NAProvider of an online e-commerce marketplace created to sell premium sneakers and
streetwear content
Summary Statistics
Mean 3.3x 5.5x 20.9x 21.9x
Median 2.3x 4.7x 23.1x 21.9x
Sources: Capital IQ, Pitchbook, company press releases.
M&A AND FINANCINGS
Precedent Financings
33
($MM)
Announced Amount Total Enterprise
Date Investor Target Invested Raised Value (EV) Target Description
12/22/20 $100 $145 $175Operator of an online marketplace designed to offer access to the global network of fully finished
apartments
12/15/20 $40 $40 NA Developer of an online platform for boutique products based in Lehi, Utah
12/15/20 $34 $38 NAProvider of an online marketplace created to offer healthcare practice loans and commercial real estate
mortgages
11/13/20 $72 $273 NA Operator of a learning platform intended to connect students all over the world to the best instructors
11/12/20 $275 $565 $2,800 Provider of an online marketplace designed to trade high-demand and limited edition sneakers
11/9/20 $250 $323 NAProvider of an online health and beauty marketplace designed to offers a robust catalog directly to
consumers
10/28/20 $100 $621 $750 Operator of an online renting platform intended to revolutionize the accessories and dressing industry
10/21/20 $100 $164 NA Provider of online peer-to-peer recreational vehicle rental services
10/8/20 $200 $2,470 $17,500Operator of an on-demand goods delivery application intended to facilitate the delivery of essential
goods to busy people and families
10/5/20 $200 $454 $4,000Developer of a digitized online mortgage lending platform designed to democratize the home-financing
ecosystem
10/5/20 $60 $166 $450Developer of an online food marketplace platform intended to deliver farm-fresh food to doors all across
the United States
9/23/20 $100 $290 $1,750 Provider of an online footwear marketplace intended to buy and sell sneakers online
9/17/20 $380 $1,280 $3,520 Operator of a learning platform intended to connect students all over the world to the best instructors
9/11/20 $85 $145 $635Developer of an online retail platform designed to provide consumers with well-designed, quality
clothing and accessories at an approachable price point
9/10/20 $33 $65 $108Operator of an online marketplace for home furniture and home decor items designed to help people to
buy and sell chic furnishings in an easy-to-use online marketplace
9/9/20 $12 $28 NA Provider of an online marketplace for trading used bicycles and cycling accessories
9/3/20 $40 $73 NAProvider of an online health and beauty marketplace designed to offers a robust catalog directly to
consumers
8/27/20 $39 $62 NA Operator of an e-commerce platform intended to sell secondhand luxury bags
8/17/20 $35 $84 $635 Operator of an online Chinese supermarket intended to offer authentic gourmet delicacies from Asia
8/13/20 $350 $1,970 $6,200 Operator of a multi-channel sports merchandise retailer
Sources: Capital IQ, Pitchbook, company press releases.
M&A AND FINANCINGS
Precedent Financings (cont’d)
34
($MM)
Announced Amount Total Enterprise
Date Investor Target Invested Raised Value (EV) Target Description
7/1/20 $453 $834 NA Operator of an online shopping platform designed to offer a simple way to buy and sell locally
6/30/20 $30 $274 $400Operator of an online shopping platform intended to offer wholesale club experience for modern
shoppers
5/14/20 $15 $73 $120 Operator of an e-commerce platform and offline stores intended to offer secondhand luxury handbags
4/29/20 $128 $290 $1,328 Provider of an online marketplace designed to trade high-demand and limited edition sneakers
3/10/20 $60 $150 $400Operator of an online marketplace intended to provide information on residential properties and rented
workspace
2/6/20 $30 $45 $95Operator of an online marketplace designed to offer access to the global network of fully finished
apartments
2/5/20 $17 $25 $38 Provider of an online retail platform designed to facilitate both offline and online shopping for customers
1/31/20 $100 $420 $775Developer of an e-commerce platform designed to change the way people discover and shop for designer
fashion
1/31/20 $17 $23 $67Developer of an online marketplace built on pioneering technology intended to connect today's dynamic
workforce with companies facing increasingly complex staffing requirements
1/30/20 $16 $74 $126Developer of an online flower delivery platform designed to connect farms and a curated network of
artisan florists directly to consumers
12/9/19 $10 $12 NA Developer of an online marketplace platform designed to offer products for home decoration
12/2/19 $40 $61 $440 Developer of an online shopping platform designed to help women rediscover fashion
11/18/19 $16 $26 $84 Operator of an online retail platform intended to sell meat and seafood products
11/6/19 $16 $27 $46 Provider of an online marketplace intended to offer and help users browse commercial spaces
10/2/19 $35 $49 $400 Operator of an online retail platform intended to provide professional clothing for women
9/1/19 $80 $89 $930Developer of a lifestyle membership platform designed to provide women with products from premium
and emerging brands
8/26/19 $100 $112 NA Operator of an online retail platform intended to sell bedding textiles
8/21/19 $175 $338 $670Developer of an online clothing retail platform designed to offer thrift shopping online while making it
mainstream
8/20/19 $50 $56 NADeveloper of an online marketplace designed to transform the way the meetings are booked to benefit
event planners and hoteliers
8/6/19 $40 $40 NA Provider of an online ticketing marketplace to buy and sell tickets
Sources: Capital IQ, Pitchbook, company press releases.
M&A AND FINANCINGS
Precedent Financings (cont’d)
35
($MM)
Announced Amount Total Enterprise
Date Investor Target Invested Raised Value (EV) Target Description
8/1/19 $300 $1,800 $11,200 Operator of a mobile e-commerce platform designed to make affordable products accessible to everyone
7/5/19 $14 $23 $59 Developer of a retail platform intended to bring modern brick-and-mortar shopping experience online
6/26/19 $15 $28 $55Developer of an online kids shopping platform intended to help kids to be socially responsible and make
an impact
6/25/19 $150 $424 $1,700 Provider of an online marketplace designed to hire workers and offer local services
6/17/19 $50 $90 $165Operator of an online luxury footwear platform intended to offer branded shoes and other fashion
apparel and accessories
5/14/19 $25 $31 $95Operator of an e-commerce platform intended to be used for the wholesale ordering of professional
grade supplements
5/7/19 $43 $64 $193 Developer of an online marketplace designed to provide warehousing spaces on-demand
4/15/19 $25 $48 $110 Operator of an online marketplace intended to make wholesale automotive deals simple and transparent
4/12/19 $20 $31 $100Developer of a shopping platform aimed to connect consumers to the items and brands that match their
preferences
4/10/19 $181 $303 $511 Provider of an online car marketplace designed to simplify the process of buying and selling cars
4/9/19 $12 $22 $80 Developer of an online mobile shopping application designed to purchase items directly from retailers
4/1/19 $29 $54 NA Provider of an online marketplace intended to sell pre-owned luxury goods
3/22/19 $50 $338 $1,050 The RealReal Inc provides online marketplace for authenticated and consigned luxury goods
3/21/19 $125 $521 $1,000Developer of an online renting platform intended to revolutionize the accessories and dressing retail
industry
2/28/19 $20 $29 $95Developer of a mobile commerce and digital marketing platform designed to connect merchants in the
retail fueling industry to their consumers
2/13/19 $16 $36 $326Developer of an online wholesale fashion platform designed to improve the entire wholesale buying
process
2/7/19 $80 $252 $520 Provider of an online marketplace intended to offer rare and luxury products
2/5/19 $30 $45 $124Developer of an online apparel and accessories platform designed to bridge the gap between luxury
goods and affordable fashion
1/17/19 $15 $23 $60Developer of an online marketplace designed to simplify the leasing process of small to medium-sized
office spaces
1/1/19 $18 $22 $53 Developer of an online platform designed to offer seafood
Sources: Capital IQ, Pitchbook, company press releases.
36
I. GCA OVERVIEW
II. MARKETPLACE & E-COMMERCE MARKET TRENDS & INSIGHTS
III. PUBLIC MARKETS
IV. M&A AND FINANCINGS
V. PUBLIC COMPS BACKUP
($MM, except per share data)
CIQ
Stock Price Market Cash & Total Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin Revenue
Company 2/5/2021 Cap ST. Invest. Debt Value (EV) CY21E CY22E CY21E CY22E 21E/20A 22E/21E CY21E CY22E
Marketplaces
Alibaba Group Holding Limited $265.67 $718,664 $70,790 $22,676 $691,511 5.0x 4.2x 18.0x 15.1x 40% 19% 28% 28%Airbnb $195.31 $115,867 $4,495 $2,282 $113,654 25.4x 18.6x NM NM 37% 37% 0% 10%
Uber Technologies $58.58 $103,322 $7,286 $10,073 $107,349 6.1x 4.6x NM NM 43% 31% (2%) 7%MercadoLibre $1,918.13 $95,657 $2,664 $1,465 $94,458 17.2x 12.3x NM NM 44% 40% 6% 9%
eBay Inc. $62.23 $42,898 $3,826 $8,143 $47,215 4.0x 3.7x 11.3x 10.3x 17% 6% 35% 36%
Delivery Hero SE $158.55 $33,095 $2,903 $1,976 $32,166 5.9x 4.2x NM NM 77% 41% (9%) (0%)Etsy $231.12 $29,142 $1,525 $1,110 $28,728 15.8x 13.0x NM 43.3x 12% 21% 28% 30%
Copart $119.39 $28,192 $606 $526 $28,112 10.5x 9.6x 23.5x 20.8x 16% 9% 45% 46%Farfetch Limited $66.51 $22,587 $757 $621 $22,615 10.2x 7.9x NM NM 34% 29% 2% 7%
Carvana Co. $288.15 $20,337 $286 $1,414 $21,996 2.8x 2.0x NM NM 47% 37% (0%) 2%Lyft $53.12 $16,867 $2,453 $1,025 $15,438 4.6x 3.4x NM NM 42% 36% (8%) 4%
Just Eat Takeaway.com N.V. $109.30 $16,265 $591 $641 $16,320 4.6x 3.8x NM 28.3x 22% 23% 9% 13%Fiverr International Ltd. $274.29 $9,632 $214 $5 $9,423 36.3x 27.3x NM NM 38% 33% 10% 16%
Stitch Fix $82.06 $8,605 $388 $166 $8,382 3.6x 3.1x NM NM 28% 15% 1% 3%
Grubhub Inc. $72.54 $6,728 $413 $615 $6,931 3.2x 2.8x 42.8x 24.2x 20% 14% 7% 11%Upwork Inc. $51.59 $6,298 $155 $37 $6,180 14.2x 12.0x NM NM 19% 19% 3% 6%
Vroom $46.71 $6,084 $1,161 $264 $5,186 2.1x 1.3x NM NM 85% 58% (7%) (3%)Poshmark $69.21 $5,076 $0 $0 $5,076 13.9x 10.4x NM NM 35% 34% (6%) 1%
Shutterstock $70.91 $2,597 $383 $43 $2,257 3.2x 3.0x 15.0x 12.9x 7% 8% 21% 23%The RealReal $24.06 $2,131 $395 $275 $2,011 4.8x 3.9x NM NM 36% 25% NM (11%)
Summary Statistics
Mean 9.7x 7.6x 22.1x 22.1x 35% 27% 9% 12%Median 5.5x 4.2x 18.0x 20.8x 35% 27% 3% 8%
E-Commerce
Amazon.com $3,352.15 $1,688,025 $84,396 $101,229 $1,704,858 3.6x 3.1x 23.5x 18.9x 24% 17% 15% 16%JD.com $96.64 $149,780 $17,894 $5,002 $140,499 1.0x 0.8x 30.8x 21.6x 23% 21% 3% 4%
Zalando SE $118.49 $29,838 $3,161 $2,087 $28,763 2.5x 2.2x 36.1x 28.1x 17% 18% 7% 8%
Wayfair Inc. $289.30 $29,780 $2,557 $3,832 $31,055 1.9x 1.6x 43.6x 30.2x 13% 19% 4% 5%
Ocado Group plc $38.55 $28,458 $1,605 $1,363 $28,245 7.6x 6.5x NM NM 18% 17% 4% 6%
Vipshop Holdings Limited $33.10 $22,419 $2,037 $596 $21,086 1.2x 1.0x 15.4x 13.2x 19% 11% 7% 8%ContextLogic Inc. $28.60 $16,788 $1,094 $49 $15,743 5.0x 4.1x NM NM 27% 22% (3%) 1%
Rakuten $10.47 $14,250 $30,491 $20,319 $4,273 0.3x 0.2x 3.9x 2.0x 9% 11% 7% 13%ZOZO $33.99 $10,380 $413 $194 $10,162 7.0x 6.5x 23.1x 21.0x 9% 7% 30% 31%
ASOS Plc $67.26 $6,699 $545 $418 $6,573 1.2x 1.0x 13.0x 13.0x 26% 20% 9% 8%boohoo group plc $5.01 $6,252 $461 $18 $5,811 2.3x 1.6x 21.8x 17.5x 33% 40% 11% 9%
Zur Rose Group AG $528.25 $5,530 $273 $553 $5,810 2.7x 1.9x NM NM 22% 41% 0% 3%
Shop Apotheke Europe N.V. $279.08 $5,005 $184 $200 $5,021 3.5x 2.6x NM NM 22% 33% 2% 3%AO World plc $4.60 $2,172 $110 $137 $2,197 0.9x 0.8x 21.1x 16.7x 19% 8% 4% 5%
1-800-FLOWERS.COM $31.69 $2,055 $371 $278 $1,963 1.0x 1.0x 10.1x 10.1x 16% (0%) 10% 10%Boozt AB (publ) $22.64 $1,442 $118 $81 $1,405 2.3x 2.0x 27.5x 21.5x 16% 16% 8% 9%
Kogan.com Ltd $13.23 $1,398 $101 $2 $1,299 2.0x 1.7x NM 15.2x 32% 16% 4% 11%Westwing Group AG $48.32 $971 $107 $35 $895 1.5x 1.2x 21.8x 17.5x 12% 22% 7% 7%
home24 SE $30.61 $808 $59 $42 $774 1.1x 0.9x 38.9x 33.9x 15% 22% 3% 3%PetMed Express $34.79 $699 $107 $0 $593 1.8x 1.8x 13.3x 12.6x 4% 3% 14% 14%
Summary Statistics
Mean 2.5x 2.1x 22.9x 18.3x 19% 18% 7% 9%
Median 2.0x 1.7x 21.8x 17.5x 18% 17% 7% 8%
APPENDIX – PUBLIC COMPANY VALUATIONS
37Sources: Capital IQ, Wall Street Estimates. Multiples <0x and >50x considered NM.
GCA is a global investment bank that provides strategic M&A, capital markets and private funds advisory services to growth companies and market leaders. The firm offers worldwide coverage with over 500 professionals in 25 offices across America, Asia and Europe. Built by the people that run the business, GCA is a firm of experts who focus on deals that require commitment, original perspective, skill and exceptional networks.
www.gcaglobal.com
This report was prepared by GCA Advisors, LLC, a registered broker-dealer and member of FINRA and SIPC. Sources of data include Capital IQ and other news organizations. Information obtained from third-party sources is considered reliable, but we do not guarantee that the information herein is accurate and complete. The report shall not constitute an offer to sell or the solicitation of an offer to buy any of the securities mentioned herein; past performance does not guarantee future results. Recipients of this report should not interpret the information herein as sufficient grounds for an investment decision or any other decision.
DISCLAIMER: This report includes logos or other words or devices that may be registered trademarks of their respective owners. Such use is solely for purposes of convenience in referring to the trademark owners and their products/services. This report and its contents are not endorsed by, sponsored by or affiliated with any trademark owners. GCA Advisors, LLC and its affiliates are not affiliated with any trademark owner but may provide financial services to one or more trademark owners or their affiliates.