Investment banking services are provided by Harris Williams LLC and Solebury Capital LLC, registered broker-dealers and members of FINRA and SIPC, and Harris Williams & Co. Ltd, which is a private limited company incorporated under English law with its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales (registration number 7078852). Harris Williams & Co. Ltd is authorized and regulated by the Financial Conduct Authority. Harris Williams & Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business.
www.harriswilliams.com
FINANCIAL TECHNOLOGY SECTOR REVIEWTECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
PAGE |
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
1
Fintech
Healthcare IT
Human Capital Management
HARRIS WILLIAMS & CO. OVERVIEW
KEY CONTACTS
FINTECH
Tyler [email protected]+1 (617) 654-2133
UNITED STATES
Jeff BistrongManaging [email protected]+1 (617) 654-2102
Mike WilkinsManaging [email protected]+1 (415) 217-3411
Sam HendlerManaging [email protected]+1 (617) 654-2117
Erik [email protected]+1 (415) 217-3418
EUROPE
Thierry MonjauzeManaging [email protected]+44 (0) 20 7518 8901
Jonathan [email protected]+44 (0) 20 7518 8909
www.harriswilliams.comwww.harriswilliams.com
HARRIS WILLIAMS & CO. (HW&CO.) GLOBAL ADVISORY PLATFORM
SOFTWARE / SAAS
Enterprise Software
Data and Analytics
Infrastructure andSecurity Software
IT and Tech-EnabledServices
Data Center and Managed Services
INTERNET & DIGITAL MEDIA
AdTech and MarketingSolutions
Consumer Internet
Digital Media and Content
eCommerce
Mobile
HW&CO. TECHNOLOGY, MEDIA & TELECOM (TMT) GROUP FOCUS AREAS
SELECT RECENT HW&CO. TMT TRANSACTIONS
TMT VERTICAL FOCUS AREAS
25+ year history with over120 closed transactions inthe last 24 months
Approximately 250professionals across eightoffices in the U.S. andEurope
Strategic relationships inIndia and China
10 industry groups
KEY FACTS
HW&Co. OfficeNetwork Office
Education
Energy, Power, andInfrastructure
Public Sector and Non-Profit
Supply Chain, Transportation,and Logistics
Manufacturing
Professional Services
has been acquired byhas been acquired by has been acquired byhas been acquired byhas been
recapitalized byhas acquired
has received a majority investment from
has been acquired byhas received a majority
investment from
has received a growth
investment from
has received a majority investment from
has been acquired by
PAGE | 2
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
HW&CO. FINANCIAL TECHNOLOGY (FINTECH) TAXONOMY
HW&Co.’s fintech practice is focused on companies with software and technology core to their value proposition and market position.
SELECT HW&CO. FINANCIAL TECHNOLOGY TRANSACTIONS
ENTERPRISE & COMMERCIAL INSTITUTIONAL
SELECT MARKET PARTICIPANTS SELECT MARKET PARTICIPANTS SELECT MARKET PARTICIPANTS
KEY FOCUS AREAS
PAYMENTS
B2B TRANSACTIONS
FINANCIAL SOFTWARE
Solutions focused on supporting B2B payments and financial activity, and serving the financial needs
of enterprises of all sizes
KEY FOCUS AREAS
PEER TO PEER
PERSONAL FINANCE
Solutions focused on delivering improved financial and payment experiences, personal wealth
management, and access to consumer loans
Solutions focused on serving the specific operational and compliance needs of banks, insurance companies, and asset managers
KEY FOCUS AREAS
BANKING
INSURANCE
ASSET MANAGEMENT
TRADING
CONSUMER
Data-driven marketing
and analytics tools to
the automotive industryhas been
acquired by
Payment and royalty
management solutions
for the entertainment
industry
has been
acquired by
SaaS solutions that
manage the process of
claim to payment for
physicians
has been
acquired by
SaaS solutions that
enable grants, giving,
and financial
management for the
non-profit community
has been
acquired by
SaaS-based employee
benefits
management
technology provider
has been
acquired by
Integrated payments
and member
management solutions
for faith-based and
non-profit organizations
has been
recapitalized by
Cost containment and
cost recovery services
for the energy and
power market
has been
acquired by
Property valuation, tax
assessment, revenue,
billing, and document
management software
solutions
has been
acquired by
Integrated payments
and member
management solutions
for faith-based and
non-profit organizations
has received a majority
investment from
Integrated SaaS and
payment solutions for
health clubs and fitness
centers
has been
recapitalized by
Mobile-based provider
of pre-paid sightseeing
city passes, museum-
entry passes, and
related services
has been
acquired by
Youth sports
management software
and integrated
payments solutions
has received a majority
investment from
PAGE | 3
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
RISK
MGMT
UNDER-
WRITING
CORE
SYSTEMS
HARRIS WILLIAMS & CO. FINTECH ECOSYSTEM
P2P
PAYMENTS
ACQUIRER / PROCESSOR
PAYMENT
NETWORK
P2P LENDING
CREDIT
MONITORING
Form of Payment
Goods / Services
MOBILE
WALLETC
ap
ture
Pa
ym
en
t In
form
atio
nSe
ttle
me
nt
ACCOUNTINGMARKETPLACE
LENDING
B2B
PAYMENTS
GLOBAL
REMITTANCE
SUPPLY CHAIN
&
PROCUREMENT
SUBSCRIPTION
BILLING
CROWD
FUNDING
Authorization
Tran
sac
tion
Da
ta
Routeto Network
CORE
SYSTEMSLENDING BANK
INSURANCE
COMPLIANCE
TRADING
UNDER-
WRITING
ASSET
MANAGEMENT
& TRADING
WEALTH
MGMT
HR, PAYROLL,
& BENEFITS
CONSUMER
Au
the
ntic
atio
n
PERSONAL
FINANCIAL
MGMT
DA
TA&
AN
ALY
TICS
DIS
TRIB
UTE
DLED
GER
TEC
HN
OLO
GY
COMMERCIAL
BUSINESS
* Dotted lines represent the typical flow of payment transactions.
CONSUMER PLATFORMS
Solutions focused on supporting B2B payments and financial activity, and serving the financial needs of enterprises of all sizes
ENTERPRISE & COMMERCIAL PLATFORMS
Solutions focused on delivering improved financial and payment experiences, personal wealth
management, and access to consumer loans
INSTITUTIONAL PLATFORMS
Solutions focused on serving the specific operational and compliance needs of
banks, insurance companies, and asset managers
PAGE |
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
4
CASE STUDY: BLUE STAR SPORTS
HW&CO. DEAL CONTACTS
HW&Co.’s TMT Group advised Providence Strategic Growth and Blue Star Sports on the majorityinvestment by Genstar Capital.
Jeff BistrongManaging Director
Office: (617) 654-2102
Andy LeedVice President
Office: (617) 654-2107
Tyler DewingDirector
Office: (617) 654-2133
ENTERPRISE & COMMERCIAL
Relevant Sectors:
SaaS
MembershipManagement
Sports Technology
Fintech / Payments
Blue Star is the leading provider of SaaS-based leaguemanagement software, online registration, and paymentprocessing solutions that manage the entire youth andamateur sports ecosystem.
Blue Star has increased its total payment processing volumethrough organic user growth, strategic acquisitions, and thedevelopment of strategic relationships with nationalgoverning bodies.
Majority growth investment from Genstar Capital positions theCompany for continued success as the largest and mostactive consolidator in the sports technology and paymentssector.
a portfolio company of
has received a
majority investment from
LEADING ADVISOR TO THE VERTICAL PAYMENTS SECTOR
For more information about the Vertical Payments sector and ourexperience, please contact HW&Co. at*[email protected].
To receive the latest Vertical Payments sector overview, please
click here.
PAGE | 5
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
3.8x 14.5x 10.0x
0.0x
5.0x
10.0x
15.0x
20.0x
0.0x
5.0x
10.0x
15.0x
20.0x
0.0x
10.0x
20.0x
30.0x
40.0x
0.0x
5.0x
10.0x
15.0x
20.0x
0.0x
2.5x
5.0x
7.5x
10.0x
Payroll & Benefits
Valuations
Observations
ENTERPRISE & COMMERCIAL MARKET OBSERVATIONS1
Payment Networks Payment Processing B2B Transactions
Valuations
Observations
Valuations
Observations
Valuations
Observations
Data & Compliance
Valuations
Observations
TEV / LTM Revenue TEV / LTM EBITDA TEV / LTM EBITDA TEV / LTM EBITDA TEV / LTM EBITDA
Transaction Spotlight
In The NewsIn The News In The News In The News In The News
January 31, 2017
Enterprise Value: NA
Transaction Spotlight Transaction Spotlight Transaction Spotlight Transaction Spotlight
March 29, 2017
Enterprise Value: NA
January 10, 2017
Enterprise Value: NA
February 6, 2017
Enterprise Value: NA
January 5, 2017
Enterprise Value: NA
Companies remain focused on
broadening offerings, including moving
into adjacent human capital
management solutions
The payroll and benefits markets
continue to experience consolidation
as customers demand increasingly
integrated cloud-based offerings
Networks continue to benefit from
secular shifts contributing to growing
non-cash transaction volumes on a
global basis, particularly across mobile
and e-commerce environments
Focus remains on reducing friction from
payments processes in order to drive
convenience, while simultaneously
ensuring transaction safety and security
With continued increases in electronic
payment volumes across channels,
companies are seeking to develop fully
integrated offerings, including Payment
as a Service solutions that can be
vertically integrated into large end
markets
In an effort to drive competitive
differentiation and improve long-term
customer retention, processors are
increasingly offering merchants free or
discounted hardware and payment-
related software solutions
Growing digitization of payment
activities, corporate emphasis on cash
flow management, and technologies
that enable more efficient and secure
transactions continue to drive the
development of B2B payment
applications
While B2B payment innovation has
historically lagged the B2C market,
complex corporate work flows and use
cases are drawing increased
investment across invoicing, billing,
RCM, supply chain, and procurement
functions
Companies are increasingly leveraging
analytics-driven data solutions to
improve software and service
capabilities
Data and compliance companies are
developing solutions that drive
improved decision making through the
gathering and interpretation of
expanding data sets
Mastercard’s quest for the
holy grail of payments
Sage Group to review future of its
global payments business
Leveraging data and analytics
to fight fraud
Betterment partners
with ADP
Visa’s shows it’s serious about
B2B payments
Key Public CompsKey Public Comps Key Public Comps Key Public Comps Key Public Comps
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
7.8x 16.8x 15.1x 2.9x 13.0x 10.9x 4.8x 13.3x 12.1x 6.7x 22.9x 16.2x
HW&Co.
PAGE | 6
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
0.0x
1.0x
2.0x
3.0x
4.0x
0.0x
5.0x
10.0x
15.0x
20.0x
0.0x
7.5x
15.0x
22.5x
30.0x
0.0x
5.0x
10.0x
15.0x
20.0x
25.0x
Observations Observations Observations Observations Observations
INSTITUTIONAL AND CONSUMER MARKET OBSERVATIONS1
Banking Insurance AMT P2P Transfers Marketplace Lending
Transaction Spotlight Transaction Spotlight Transaction Spotlight Transaction Spotlight Transaction Spotlight
In The News In The NewsIn The News In The News In The News
March 22, 2017
Enterprise Value: $863M
March 13, 2017
Enterprise Value: $3,447M
March 20, 2017
Enterprise Value: $205M
February 1, 2017
Enterprise Value: $100M
January 11, 2017
Capital Raise: $100M
Valuations
TEV / LTM EBITDA
Valuations
TEV / LTM EBITDA
Valuations
TEV / LTM EBITDA
Valuations
TEV / LTM Revenue
Valuations
Price / Book Value
Evolving customer demands are driving
the proliferation of mobile and online
consumer-facing applications,
disrupting legacy banking service
offerings
Banks are increasingly adopting,
developing, and/or acquiring software
applications to manage core
operations in an effort to reduce costs,
meet stringent regulatory and reporting
requirements, and compete for
customers in increasingly digital
environments
Insurance companies continue to
demonstrate a preference for suite
software providers versus best-of-breed
application vendors
Insurers are increasingly leveraging
data and analytics solutions to better
underwrite risk through improved insight
into buyer behavior
New platforms continue to disrupt
broker-driven business models,
substantially lowering the cost of
insurance
Asset managers are increasingly
adopting software applications to
modernize service offerings, better
communicate with clients, and target
customers with preferences for digital
options
Traditional AMT providers continue to
transition offline business models
towards online delivery platforms to
avoid further technology-driven
disintermediation (e.g. roboadvisors)
Peer-to-peer transfer platforms
continue to experience strong
momentum, albeit in an increasingly
crowded market with the entry of
banks, traditional payment companies,
and social media platforms
Platforms remain focused on delivering
frictionless and secure user experiences
Marketplace lending is facing
continued challenges due to limited
investor appetite, questions about
platform scalability and sustainability,
and credit quality consistency
P2P lending models becoming less
common as traditional, larger lenders
with low costs of capital break into
more user-friendly and digital lending
business lines
Honeymoon’s over for
P2P lending
Banks fight back with their own
mobile apps
Big banks must
adapt or die
Insurance spin-out rides
API-driven strategy
Morgan Stanley looks to tech to
improve wealth management
Key Public CompsKey Public Comps Key Public Comps Key Public Comps Key Public Comps
0.0x
2.5x
5.0x
7.5x
10.0x
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
Enterprise Value /
LTM Rev. LTM EBITDA 17E EBITDA
5.2x 19.3x 14.0x 6.9x 17.3x 16.9x 4.7x 12.7x 11.7x 3.3x 21.6x 11.9x
Price /
Q1 '17 Book Value 17E Book Value
1.7x 1.4x
/
PAGE |
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
7
Realpage’s acquisition of Lease Rent Options (The Rainmaker Group)
Rainmaker is a provider of revenue and profit optimization solutions to the multifamily and hospitality industries.
LRO provides revenue management solutions that facilitates optimized pricing for over 1.5 million apartments.
The acquisition will allow RealPage to capture emerging global demand for optimized operational andtransactional yields for rental housing assets, expand the Company’s real-time lease transaction data, andcross-sell existing products and services across its customer base.
Ent. Value: $300M
Revenue: $36M
EV / Revenue: 8.4x
EV / EBITDA: 30.0x
Announced: February 27, 2017
SELECT FINTECH M&A TRANSACTIONS – 1Q 20171
SUBSECTOR
BANKING
CORE SYSTEMS
PAYMENT
PROCESSING
PAYMENT
PROCESSING
REAL ESTATE &
LEASING
BANKING
CORE SYSTEMS
Warburg Pincus’ acquires a 35 percent shareholding in Avaloq
Avaloq is a provider of integrated modular banking software solutions for back, middle, and front officefunctionalities.
The Company serves more than 155 banks and wealth management firms and is focused on growth in its corewealth management and private banking business.
The investment will allow Avaloq to further capitalize on increasing demand for digital banking, outsourcing,SaaS software, and the global adoption of digital banking and wealth management solutions.
Ent. Value: $863M
Revenue: NA
EV / Revenue: NA
EV / EBITDA: NA
Announced: March 22, 2017
Vista Equity Partners’ acquisition of DH Corp. (merger with Misys)
DH Corp. is a provider of global payments and lending technology serving nearly 8,000 financial institutions,specialty lenders, community banks, credit unions, and governments.
Misys is a provider of financial software solutions focused on retail and corporate banking, lending, treasury,and capital markets, serving more than 2,000 customers in 130 countries.
The merger of DH Corp. and Misys will expand the Company’s global footprint and provide one of thebroadest and diversified sets of financial software to the institutional marketplace.
Announced: March 13, 2017
Ent. Value: $3,447M
Revenue: $1,268M
EV / Revenue: 2.7x
EV / EBITDA: 10.5x
Ministry Brands’ acquisition of YourMembership
YourMembership is a provider of SaaS-based, fully integrated software that enables member-centricorganizations to maximize revenue, increase relevance, and drive operational efficiencies.
The Company’s integrated payments platform offers real-time credit card processing solutions for associationsand non-profit organizations.
Ministry Brands’ acquisition, in combination with the acquisitions of Abila and Aptify, has led to the formation ofCommunity Brands, which will serve more than 13,000 associations and nonprofit organizations
Ent. Value: NA
Revenue: NA
EV / Revenue: NA
EV / EBITDA: NA
Announced: January 31, 2017
Bain Capital and Advent International’s acquisition of Concardis
Concardis is a provider of full-service payment processing solutions in Germany and Switzerland.
Concardis provides credit card systems and terminals for retailers, point of sale solutions, and paymentprocessing for e-commerce and mobile platforms.
The acquisition will enhance Concardis’ transaction volume growth and increase investment in innovation andinfrastructure to further establish the Company as a leader in payment services across Germany.Ent. Value: $746M
Revenue: NA
EV / Revenue: NA
EV / EBITDA: NA
Announced: January 13, 2017
/
HW&Co.
HW&Co.
HW&Co.
HW&Co.
PAGE |
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
8
Q1-14 Q2-14 Q3-14 Q4-14 Q1-15 Q2-15 Q3-15 Q4-15 Q1-16 Q2-16 Q3-16 Q4-16 Q1-17
FINTECH ACQUISITION ACTIVITY
MOST ACTIVE STRATEGIC ACQUIRERS OF FINTECH ASSETS BY VOLUME2
GLOBAL FINANCIAL SOFTWARE M&A ACTIVITY2
The 10 most active strategic fintechconsolidators combined for over 145acquisitions since 2012.
During the first quarter of 2017,notable closed acquisitions includedThomson Reuters’ purchase of REDIGlobal Technologies and DepositoryTrust & Clearing Corp.
YTD 2017 this group has completed9 acquisitions which is on pace with2016 M&A activity.
Across financial software, therewere 112 M&A transactions closedin 1Q’17, with buyout and growthequity control transactionsrepresenting 40% of total dealvolume.
Interest in financial software amongstrategic acquirers remains strong,with traditional vendors and bigbanks targeting fintech assets toreduce the rising threat ofdisintermediation, while enabling anevolving mix of technology-orientedsolution offerings, and facilitatingregulatory compliance.
36
42
43
32
58
32
67
43
81
50
71
32
86
40
86
43
69
53
82
46
63
41
63
35
68
44
4
1
7
6
2
6
7
3
1
2
5
2
2
2
5 4
7
12
1
12
4
4
1
2
6
2
2
3
1
2
4
2
3
2
3
4
11
4
2
2
2
3
1
2
7
2
4
2013
2014
2015
2016
2012
YTD 2017
Private Equity
Strategic
PAGE | 9
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
B2B Transactions
ENTERPRISE & COMMERCIAL SOLUTIONS – LANDSCAPE
REPRESENTATIVE ENTERPRISE & COMMERCIAL SOLUTION PROVIDERS
Payment Processing & Networks Financial Software
Traditional Payment Processors
Payment Networks
Vertical Specific Payments
Corporate / Fleet Payments
Transfers & Remittance
Procurement & Supply Chain
EDI
Bill Payment
Subscription Billing / RCM
Data & Compliance
Real Estate & Leasing
SMB Marketplace Lending
Accounting & Tax
Payments Other E&C Financial Software
Payment Gateways / ISOs
HR / Payroll / Benefits
To receive the latest Financial Technology market maps, please contact HW&Co. at [email protected]
PAGE | 10
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
Automatic Data Processing ADP $45,219 $45,963 97.3% 14.1% 32.1% 7.4% 8.0% 22.7% 3.8x 3.5x 16.5x 16.2x 27.5x
Paychex PAYX $20,808 $21,157 93.4% 9.1% 38.6% 7.5% 6.9% 43.1% 6.7x 6.4x 15.6x 14.8x 27.4x
Ultimate Software Group ULTI $5,710 $5,791 87.1% 0.9% 42.9% 26.4% 30.6% 8.8% 7.3x 5.9x 83.0x 24.4x 197.2x
WageWorks WAGE $2,252 $2,682 89.8% 42.9% 25.5% 9.1% 35.4% 21.0% 6.2x 4.7x 29.5x 15.9x 133.9x
Paylocity Holding PCTY $1,905 $1,987 77.8% 18.0% 55.6% 40.8% 33.7% 5.2% 7.2x 5.7x NM 39.4x NA
Thomson Reuters TRI $37,601 $32,218 94.6% 6.8% 24.6% (8.5%) 2.0% 26.5% 3.4x 3.3x 12.7x 11.3x 29.3x
Experian EXPN-GB $22,376 $19,201 97.3% 13.8% 12.4% (2.5%) 8.0% 34.0% 4.9x 4.6x 14.5x 13.4x 26.4x
Moody's Corporation MCO $22,738 $21,402 98.3% 16.0% 38.7% 3.4% 6.8% 45.5% 6.3x 6.0x 13.9x 12.9x 82.4x
Equifax EFX $18,997 $16,395 99.3% 19.6% 96.1% 18.1% 10.1% 35.7% 6.0x 5.6x 16.9x 15.3x 33.8x
TransUnion TRU $9,255 $6,984 98.9% 38.9% NA 13.1% 10.6% 34.3% 5.4x 5.0x 15.8x 12.8x 59.0x
Dun & Bradstreet Corporation DNB $5,261 $3,983 76.2% 4.7% 3.4% 4.1% 4.6% 28.9% 3.1x 3.0x 10.7x 10.7x 39.1x
FleetCor Technologies FLT $17,121 $13,907 85.8% 1.8% 28.7% 7.6% 23.5% 52.2% 9.3x 7.8x 17.9x 14.1x 31.9x
WEX WEX $6,446 $4,424 84.2% 24.2% 7.3% 19.2% 19.5% 33.8% 6.3x 5.4x 18.7x 12.6x 69.9x
Financial Software Median $17,121 $13,907 93.4% 14.1% 30.4% 7.6% 10.1% 33.8% 6.2x 5.4x 16.2x 14.1x 36.5x
Western Union Company WU 11,600 9,691 89.6% 5.5% 21.3% (1.1%) 0.2% 24.7% 2.1x 2.1x 8.7x 8.9x 39.9x
Open Text Corporation OTC-CA 9,591 8,918 96.5% 30.3% 44.0% 7.0% 28.5% 34.0% 4.9x 3.9x 14.4x 11.3x 7.5x
Cass Information Systems CASS-US 474 740 88.3% 26.3% 25.9% 3.3% NA 25.2% 3.8x NA 14.9x NA 30.7x
Basware BAS1V-FI 533 521 78.6% (17.2%) (31.3%) 3.2% 2.7% NM 3.2x 3.2x NM NM NA
B2B Transactions Median $5,062 $4,829 89.0% 15.9% 23.6% 3.2% 2.7% 25.2% 3.5x 3.2x 14.4x 10.1x 30.7x
Visa V $171,030 $165,122 96.5% 16.2% 65.6% 13.6% 16.6% 70.5% 10.7x 9.4x 15.2x 13.3x 35.9x
Mastercard MA $115,391 $119,061 99.1% 19.0% 50.3% 11.5% 12.3% 58.1% 10.7x 9.8x 18.4x 16.8x 30.5x
American Express AXP $98,778 $71,300 96.5% 28.8% (13.2%) (1.8%) (3.9%) NA 2.9x 3.1x NA NA 14.0x
Discov er Financial Serv ices DFS $51,698 $26,255 92.0% 34.3% 15.8% 5.6% (6.5%) NA 4.9x 5.3x NA NA 11.9x
First Data Corporation FDC $26,854 $5,766 93.0% 19.8% NA 1.2% 3.6% 22.4% 2.3x 2.3x 10.3x 8.9x 33.7x
Alliance Data Systems ADS $28,972 $13,925 99.1% 13.2% (8.6%) 10.8% 11.1% 24.9% 4.1x 3.7x 16.3x 14.7x 33.9x
Cielo CIEL3-BR $23,810 $20,187 77.0% 8.4% (20.2%) 6.0% 18.1% 45.0% 6.7x 5.8x 15.0x 12.8x 16.0x
Vantiv VNTV $13,781 $10,387 96.8% 19.0% 111.6% 16.4% 31.0% 53.6% 8.4x 6.6x 15.7x 13.8x 48.6x
Global Payments GPN $16,415 $12,303 98.8% 23.6% 123.5% 5.5% 15.7% 30.8% 5.5x 4.8x 17.7x 14.9x 35.1x
Total System Serv ices TSS $12,765 $9,802 94.6% 12.4% 76.1% 12.1% 8.9% 31.4% 4.1x 3.8x 13.0x 11.1x 30.9x
Euronet Worldwide EEFT $4,271 $4,478 99.5% 15.4% 96.2% 10.5% 11.1% 16.9% 2.2x 2.0x 12.9x 10.8x 26.5x
Paysafe Group PAYS-GB $3,014 $2,832 93.2% (4.0%) 56.4% 63.1% 13.9% 28.7% 3.0x 2.7x 10.5x 9.0x 21.8x
Payments Median $25,332 $13,114 96.5% 17.6% 56.4% 10.7% 11.7% 31.1% 4.5x 4.3x 15.1x 13.1x 30.7x
Fintech Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Sub-Vertical Company Ticker Value Capitalization Week High Performance Performance LTM NTM Margin LTM Rev. 17E Rev. LTM EBITDA 17E EBITDA Earnings
ENTERPRISE & COMMERCIAL SOLUTIONS – TRADING COMPARABLES
VALUATION1
As of March 31, 2017
Payments
Financial Software
Payment
Networks
Payment
Processing
Payroll &
Benefits
Fleet
Payments
Transfer/Remit
eInvoicing,
EDI, RCM
Data &
Compliance
B2B Transactions
($ in millions)
PAGE | 11
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
Announced Date Target/Issuer Buyer Description New Money ($m)
03/16/2017 Recurly Greycroft Partners Provider of enterprise subscription billing management software. NA
03/14/2017 ProducePay Menlo Ventures Provider of a financing platform connecting farmers, distributors, and banks. $77
03/08/2017 Veem Kleiner Perkins Provider of discounted international wire transfer serv ices. $24
03/06/2017 CurrencyCloud GoogleVentures Provider of a foreign exchange payments platform to remit cross border payments. $25
03/02/2017 Sensibill Impression Ventures Provider of a receipt management platform. $17
02/14/2017 Exactuals TTV Capital Provider of a SaaS payments platform focused on the royalty/residual based markets. $11
01/12/2017 HouseCanary Bryant Stibel Provider of a real estate analytics platform. $33
01/11/2017 iZettle American Express Ventures, Intel Capital Provider of credit card serv ices allowing users to accept payments on mobile devices. $63
01/11/2017 PayClip General Atlantic Provider of card reader serv ices enabling users to accept mobile credit card payments. $24
01/11/2017 Fino Paytech Blackstone, ICICI Provider of a banking technology platform for payment serv ices. $59
01/09/2017 Activehours Felicis Ventures Provider of software enabling employees to access earned wages at their discretion. $22
01/06/2017 Regent Education Chrysalis Ventures, Ares Capital Provider of financial aid management serv ices for private education institutions. $11
01/05/2017 PayNearMe UnionGrove Provider of a cash-based payments platform. $21
12/20/2016 Appetize Shamrock Capital Advisors Provider of a multi-site and multi-business unit point-of-sale (POS) solution for retailers. $20
12/07/2016 Nubank DST Global, Founders Fund Provider of digital credit cards and online financial serv ices. $80
Announced Date Target/Issuer Buyer Description Enterprise Value ($m)
03/29/2017 NuData Security, Inc. Mastercard, Inc. Provider of real-time behavioral and statistical analytics software to verify users. NA
03/16/2017 Acculynk, Inc. First Data Corp. Provider of white label payment and authentication solutions. NA
02/28/2017 Retail Merchant Serv ices Ltd. TCMI, Inc. Provider of low-cost card payment serv ices. NA
02/27/2017 Rainmaker Group (Lease Rent Options) RealPage, Inc. Provider of profit optimization software for the mutifamily housing sector. $300
02/14/2017 TIO Networks Corp. PayPal Holdings, Inc. Provider of cloud-based multi-channel bill payment processing serv ices. $170
02/08/2017 Sigma Payment Solutions, Inc. M&A Ventures LLC Provider of automated credit card processing and merchant serv ices. NA
02/06/2017 Clarient Thomson Reuters Provider of a client reference data platform. NA
01/31/2017 YourMembership.com Ministry Brands Provider of membership management software and payment solutions for associations. NA
01/26/2017 MoneyGram International, Inc. Ant Financial Provider of payment processing solutions facilitating global money transfer serv ices. $1,656
01/18/2017 PAI Merchant Serv ices, Inc. Clearent LLC Provider of payment processing solutions tailored to the specific needs of merchants. NA
01/13/2017 Concardis Bain Capital, Advent International Provider of full-serv ice payment serv ices, credit card systems, and POS solutions. $746
01/10/2017 Financial-Information-Technologies, LLC Luminate Capital Partners Provider of data, payment, and software serv ices to the beverage alcohol industry. NA
01/05/2017 Financial Management Solutions Kronos Provider of workforce and analytics applications. NA
01/04/2017 Sterling Payment Technologies LLC EVO Payments International LLC Provider of electronic transaction processing serv ices for all major credit cards. $195
12/15/2016 Tallie K1 Investment Management Provider of a comprehensive, cloud-based expense report software for CPAs. NA
ENTERPRISE & COMMERCIAL SOLUTIONS – TRANSACTION ACTIVITY
SELECT RECENT M&A TRANSACTIONS1
SELECT RECENT PRIVATE PLACEMENT TRANSACTIONS2
* “NM” indicates transaction value below $1 million.
PAGE | 12
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
Networking & Collaboration
Data & Analytics
Trading, Wealth & Risk Management
Compliance & Reporting
Technology & Underwriting
Lead Generation & CRM
Core Systems
Lending & Workflow
Compliance & Analytics
Distributed Ledger Technology
INSTITUTIONAL SOLUTIONS – LANDSCAPE
REPRESENTATIVE INSTITUTIONAL SOLUTION PROVIDERS
Asset Management & TradingInsuranceBanking
To receive the latest Financial Technology market maps, please contact HW&Co. at [email protected]
PAGE | 13
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
RELX REL-GB $26,870 $21,064 99.2% 5.2% 27.6% 2.0% 1.6% 33.7% 2.9x 2.9x 8.6x 8.4x 27.8x
Thomson Reuters TRI-CA $37,601 $32,218 94.6% 6.8% 24.6% (8.5%) 2.0% 26.5% 3.4x 3.3x 12.7x 11.3x 29.3x
Moody's MCO $22,738 $21,402 98.3% 16.0% 38.7% 3.4% 6.8% 45.5% 6.3x 6.0x 13.9x 12.9x 82.4x
MSCI MSCI $10,083 $8,800 88.9% 31.2% 121.8% 7.0% 9.5% 49.5% 8.8x 8.2x 17.7x 16.0x 36.0x
SS&C Technologies SSNC $9,600 $7,219 94.5% 11.6% 71.2% 48.1% 14.5% 34.9% 6.5x 5.7x 18.6x 13.8x 55.3x
FactSet Research Systems FDS $6,687 $6,507 89.8% 8.8% 52.4% 8.3% 8.4% 35.5% 5.8x 5.4x 16.3x 15.6x 19.5x
Dun & Bradstreet DNB $5,261 $3,983 76.2% 4.7% 3.4% 4.1% 4.6% 28.9% 3.1x 3.0x 10.7x 10.7x 39.1x
Fair Isaac Corporation FICO $4,538 $4,005 96.9% 21.5% 129.1% 6.1% 5.9% 23.0% 5.0x 4.8x 21.9x 16.3x 32.6x
DST Systems DST $4,173 $3,839 95.2% 8.6% 27.6% (44.9%) 37.8% 23.1% 2.7x 2.0x 11.6x 9.8x 47.5x
Broadridge Financial Solutions BR $9,007 $8,037 94.7% 14.6% 79.3% 24.5% 22.2% 18.8% 2.6x 2.1x 13.8x 12.1x 27.7x
Fidessa group FDSA-GB $1,085 $1,202 85.4% (11.2%) (27.3%) (0.8%) (1.1%) 26.3% 2.4x 2.5x 9.2x 9.9x 26.7x
Asset Management & Trading Median $9,007 $7,219 94.6% 8.8% 38.7% 4.1% 6.8% 28.9% 3.4x 3.3x 13.8x 12.1x 32.6x
Guidewire Software GWRE $3,583 $4,165 88.0% 3.4% 11.6% 13.6% 22.2% 4.8% 8.0x 6.8x NM 36.9x 512.1x
Ebix EBIX $2,079 $1,929 94.1% 50.2% 250.4% 12.4% 12.1% 37.1% 7.0x 6.3x 18.8x 17.0x 21.4x
Sapiens International SPNS $552 $630 80.6% 7.5% 55.9% 16.5% 25.1% 16.1% 2.6x 2.1x 15.8x 14.5x 32.2x
Insurance Median $2,079 $1,929 88.0% 7.5% 55.9% 13.6% 22.2% 16.1% 7.0x 6.3x 17.3x 17.0x 32.2x
Fidelity National Information Serv ices FIS $36,077 $26,178 94.9% 25.8% 47.7% 40.1% 3.6% 29.8% 3.9x 3.8x 13.1x 11.7x 46.3x
Fiserv FISV $29,003 $24,741 97.5% 12.4% 101.3% 4.8% 6.5% 33.9% 5.3x 5.0x 15.5x 14.1x 27.8x
Jack Henry & Associates JKHY $7,213 $7,227 97.3% 10.1% 64.6% 7.4% 7.2% 35.4% 5.2x 4.9x 14.6x 13.8x 28.4x
Temenos Group TEMN-CH $5,798 $5,624 96.9% 44.8% 131.1% 16.9% 11.8% 54.3% 9.1x 8.4x 16.8x 22.1x 47.8x
CoreLogic CLGX $4,965 $3,435 93.8% 17.3% 33.2% 27.8% (3.7%) 23.3% 2.5x 2.7x 10.9x 10.6x 33.5x
Oracle Financial Serv ices 532466-IN $4,997 $4,997 95.6% 10.2% 15.1% 3.7% 16.9% 39.2% 7.7x 6.7x 19.5x 16.1x 27.4x
ACI Worldwide ACIW $3,188 $2,509 93.2% 2.9% 6.1% (3.9%) 2.2% 17.7% 3.2x 3.1x 17.9x 13.0x 19.6x
Q2 Holdings QTWO $1,312 $1,410 92.7% 45.0% 109.8% 38.0% 37.2% NM 8.7x 6.8x NM NM NA
Bottomline Technologies EPAY $1,021 $959 75.0% (22.4%) (34.5%) 2.4% 7.2% 9.5% 3.0x 2.8x 31.3x 13.2x NA
Banking Median $4,981 $4,216 94.4% 11.3% 40.4% 7.5% 6.8% 29.8% 4.5x 4.4x 15.5x 13.2x 28.4x
INSTITUTIONAL SOLUTIONS – TRADING COMPARABLES
VALUATION1
Asset Management & Trading
Insurance
Banking
Core
Systems
Technology &
Underwriting
AMT
Data &
Analytics
As of March 31, 2017
Fintech Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Sub-Vertical Company Ticker Value Capitalization Week High Performance Performance LTM NTM Margin LTM Rev. 17E Rev. LTM EBITDA 17E EBITDA Earnings
($ in millions)
PAGE | 14
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
Announced Date Target/Issuer Buyer Description New Money ($m)
03/29/2017 Shapeshift Earlybird Ventures Provider of an online digital currency exchange designed for blockchain assets. $10
03/16/2017 Ottonova Tengelmann Ventures Provider of private healthcare insurance digital serv ices. $17
02/22/2017 Prospa AirTree Ventures Provider of an online platform designed to lend to small businesses. $19
02/13/2017 CrediFi Battery Ventures Provider of an online big data platform for commercial real estate loans. $13
02/02/2017 Nymbus Insight Venture Partners Provider of core banking software for banks and credit unions. $24
01/26/2017 Nexera Warburg Pincus Provider of technology-enabled residential mortgage lending serv ices. NA
01/25/2017 TruMid CreditEase Provider of an electronic credit trading platform. $28
01/24/2017 InvestCloud JPMorgan Chase Provider of integrated digital applications for investment managers. $25
01/18/2017 Collibra ICONIQ Capital Provider of data governance software for financial serv ices organizations. $50
12/22/2016 Axoni Andreessen Horowitz; Goldman Sachs Provider of distributed ledger technology to the financial serv ices industry. $18
12/13/2016 Indifi Technologies Pvt Ltd. Accel Partners Provider of online platform to connect small businesses with institutional lenders. $10
12/05/2016 Lemonade General Catalyst; Sequoia Capital Provider of artificial intelligence and behavioral software for the insurance industry. $34
11/28/2016 QuantGroup Sunshine Insurance; Fosun Capital Provider of big data analysis for the consumer finance industry. $73
11/17/2016 Fundinfo AG HgCapital Provider of cloud-based investment consulting serv ices. NA
11/15/2016 eOriginal, Inc LLR Partners Provider of digital transaction lifecycle management. $27
Announced Date Target/Issuer Buyer Description Enterprise Value ($m)
03/22/2017 Avaloq Group Warburg Pincus Provider of core banking solutions for front, middle, and back office applications. $863
03/20/2017 BI-SAM Technologies FactSet Research Systems Inc. Provider of portfolio analytics solutions for investment strategy evaluation. $205
03/14/2017 RAGE Frameworks, Inc. Genpact Ltd. Provider of knowledge-based automation (AI) technology and serv ices. NA
03/13/2017 DH Corp. Vista Equity Partners Provider of global lending software solutions. $3,447
03/13/2017 Xceptor CBPE Capital Provider of SaaS-based data management and process automation software. NA
03/13/2017 Autobooks Baird Capital Provider of cash management solutions for small business owners. $6
03/06/2017 ITRS Group Ltd. TA Associates Provider of real-time monitoring and analytics software to finanical institutions. $172
02/15/2017 StoneRiver, Inc. Sapiens International Corp. Provider of comprehensive insurance technology applications. $102
02/15/2017 Rubik Financial Ltd. TEMENOS Group Provider of customer-driven technology solutions for the banking industry. $59
02/1/2017 MoneyMate, Advise, Ascendant CIP Capital Provider of fund data research and management serv ices. NA
01/31/2017 Veson Nautical Pamlico Capital Provider of commercial maritime operations, financials, and freight trading applications. NA
01/26/2017 Valen Technologies, Inc. Insurity, Inc. Provider of predictive analytics solutions for property and casualty insurance. NA
01/23/2017 Resonant Software, Inc. Internet Pipeline, Inc. Provider of integrated life insurance underwriting software and applications. NA
01/10/2017 Avention, Inc. Dun & Bradstreet Corp. Provider of a sales and marketing intelligence platform. $150
12/19/2016 ISCS, Inc. Guidewire Software, Inc. Provider of financial software development serv ices. $160
INSTITUTIONAL SOLUTIONS – TRANSACTION ACTIVITY
SELECT RECENT M&A TRANSACTIONS1
SELECT RECENT PRIVATE PLACEMENT TRANSACTIONS2
* “NM” indicates transaction value below $1 million.
PAGE | 15
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
P2P Payments & Transfers
Mobile Wallets and GatewaysP2P and Marketplace Lending
Credit Monitoring & Protection
Personal Finance & Roboadvising
Crowdfunding
CONSUMER SOLUTIONS – LANDSCAPE
REPRESENTATIVE CONSUMER SOLUTION PROVIDERS
Peer to Peer Personal Finance
To receive the latest Financial Technology market maps, please contact HW&Co. at [email protected]
PAGE | 16
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
Intuit INTU $30,182 $29,669 90.3% 11.5% 47.0% 11.6% 10.4% 29.3% 6.2x 5.7x 21.2x 14.7x 37.6x
Apple AAPL $780,815 $753,718 99.4% 31.8% 85.7% (6.3%) 9.4% 31.9% 3.6x 3.3x 11.3x 10.5x 17.2x
Microsoft MSFT $472,680 $508,935 99.5% 19.2% 59.0% (2.5%) 20.0% 33.0% 5.6x 4.7x 16.8x 12.2x 31.1x
Amazon.com AMZN $417,460 $423,031 99.6% 49.3% 158.5% 27.1% 27.8% 8.7% 3.1x 2.5x 35.3x 21.3x 180.9x
Facebook FB $305,103 $334,552 99.4% 24.5% 126.8% 54.2% 46.1% 53.7% 11.0x 8.1x 20.6x 12.9x 40.7x
Personal Finance & Mobile Wallet Median $417,460 $423,031 99.4% 24.5% 85.7% 11.6% 20.0% 31.9% 5.6x 4.7x 20.6x 12.9x 37.6x
PayPal PYPL $46,674 $51,649 96.6% 11.5% NA 18.3% 22.6% 20.4% 4.4x 3.7x 21.3x 14.6x 37.4x
Western Union WU $11,600 $9,691 89.6% 5.5% 21.3% (1.1%) 0.2% 24.7% 2.1x 2.1x 8.7x 8.9x 39.9x
Square SQ $3,065 $3,599 95.1% 13.1% NA 34.9% (43.6%) NM 1.8x 3.4x NM 26.7x NA
Green Dot Corporation GDOT $964 $1,653 99.2% 45.2% 69.3% 3.5% 16.5% 17.2% 1.3x 1.2x 7.8x 5.1x 41.7x
LendingClub LC $1,331 $2,197 65.3% (33.9%) NA 22.0% (48.4%) NA 1.1x 2.3x NA 25.9x NA
On Deck Capital ONDK $997 $363 56.4% (35.3%) NA 14.3% 36.6% NA 3.4x 2.6x NA NM NA
Peer to Peer Median $1,664 $2,197 95.1% 11.5% 21.3% 14.3% 3.3% 20.4% 1.8x 2.3x 8.7x 11.7x 40.8x
CONSUMER SOLUTIONS – TRADING COMPARABLES
VALUATION1
Peer to Peer
Personal Finance & Mobile Wallets
P2P Transfers
Marketplace
Lending
Personal Fin.
As of March 31, 2017
Mobile
Wallets
Fintech Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Sub-Vertical Company Ticker Value Capitalization Week High Performance Performance LTM NTM Margin LTM Rev. 17E Rev. LTM EBITDA 17E EBITDA Earnings
($ in millions)
PAGE | 17
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
Announced Date Target/Issuer Buyer Description New Money ($m)
03/31/2017 Robinhood DST Provider of a mobile stock trading application for consumers. NA
03/23/2017 Clarity Money RRE Provider of a personal finance assistance application for consumers. $11
03/21/2017 SoFi Silver Lake Provider of an online finance platform for student loan refinancing and mortgages. $453
03/09/2017 Viva Republica PayPal Provider of a financial serv ices mobile platform to simplify payments in Korea. $48
03/08/2017 Easynvest Advent International Provider of an online and mobile technology platform for investment decision making. NA
03/02/2017 Upstart Network Founders Fund, Kleiner Perkins Provider of an online lending marketplace to provide personal loans. $33
02/22/2017 Tala Collaborative Fund Provider of a mobile financial platform simplifying credit scoring and financial serv ices. $30
01/30/2017 Knock RRE Provider of a real estate trading platform. $33
01/26/2017 Raisin Index Ventures Provider of a deposit marketplace enabling access to interest rates from across Europe. $32
01/18/2017 Commonbond Neuberger Berman Private Equity Provider of a student loan refinancing platform. $37
01/11/2017 Funding Circle Accel Provider of a peer-to-peer small business lending platform. $100
01/11/2017 CompareEuropeGroup ACE & Company, Goldman Sachs Provider of a personal finance comparison platform. $21
12/05/2016 MoneyLion Edison Partners; FinTech Collective Provider of technology-enabled consumer lending software. $23
11/17/2016 PeerStreet Andreessen Horowitz; Montage Ventures Provider of online asset-backed-security brokerage serv ices to consumers. $15
11/01/2016 Classy JMI Equity, Salesforce Ventures Provider of online fundraising platform for social good organizations. $30
Announced Date Target/Issuer Buyer Description Enterprise Value ($m)
03/29/2017 GiveForward, Inc. YouCaring Provider of an online fundraising platform. NA
03/27/2017 Fit Pay NXT-ID Provider of a contactless payments platform for wearables and IoT devices. NA
03/01/2017 OrderAhead Square Provider of a mobile application for on-demand delivery of food. NA
02/22/2017 Tilt.com, Inc. Airbnb, Inc. Provider of a social crowdfunding platform. $62
02/01/2017 ZenBanx Holding Ltd. Social Finance, Inc. Provider of an international, multi-currency mobile banking platform. $100
01/30/2017 UniRush LLC Green Dot Corp. Provider of prepaid debit card solutions. $151
12/13/2016 AFJC Corp. Credit Karma, Inc. Provider of online indiv idual tax filing serv ices. NA
11/20/2016 LifeLock, Inc. Symantec Corp. Provider of theft identity protection serv ices. $2,096
11/18/2016 Cookies Labs GmbH Klarna AB Provider of a mobile application for peer-to-peer payments. NA
11/16/2016 Iron Horse Holdings LLC LendingTree LLC Provider of online credit card comparison, education, monitoring, and management. $130
10/18/2016 KountMoney Lendingkart Provider of data analytics to the P2P personal loan industry. NA
10/13/2016 RoboVest, Inc. InvestView, Inc. Provider of online trading and brokerage applications. NA
10/06/2016 Paribus Co. Capital One Financial Corp. Provides online consumer banking serv ices. NA
10/03/2016 Boltmade, Inc. Shopify, Inc. Provider of consumer centric software for the retail industry. NA
09/13/2016 EyeVerify, Inc. Ant Financial Serv ices Group Provider of mobile eye verification technology. $100
CONSUMER SOLUTIONS – TRANSACTION ACTIVITY
SELECT RECENT M&A TRANSACTIONS1
SELECT RECENT PRIVATE PLACEMENT TRANSACTIONS2
* “NM” indicates transaction value below $1 million.
PAGE | 18
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
SUMMARY OF TECHNOLOGY IPOS3
The technology IPO window appears tohave opened up in 2017. IPO dollar volumeincreased significantly in the first quarter,with five transactions representing nearly $4billion of total equity issued in thequarter. While much of this dollar volumewas driven by Snap’s $3.4 billion IPO, it is stillencouraging for the technology IPO marketgiven the limited volume of new issuancesover the last 12 months.
For the five technology IPOs in 1Q-2017,shares are trading up by a median 14%above their IPO price, creating a favorableoutlook for additional technology listings inthe near term.
MARKET CAP AT IPO (LTM) REVENUE GROWTH (1YR PRIOR TO IPO)OFFERING SIZE AT IPO (LTM)
RECENT U.S. IPO ACTIVITY (BY OFFERING SIZE)
26%
47%
26%
< 25% 25 - 75% > 75%
45%
25%
30%
$0-50M $50-500M $500M-$1B $1B+
5%
30%
45%
20%
$0 - 50M $50 - 100M $100 - 250M $250M +
(All tech IPOs over the last 12 months) (All tech IPOs over the last 12 months) (All tech IPOs over the last 12 months)
6
16
13 13
11
18
7
11
5
15
3
8
0
2
9
4
5
1Q-13 2Q-13 3Q-13 4Q-13 1Q-14 2Q-14 3Q-14 4Q-14 1Q-15 2Q-15 3Q-15 4Q-15 1Q-16 2Q-16 3Q-16 4Q-16 1Q-17
$0 - 50M $50 - 100M $100 - 250M $250M +
2013 Total: 48 2014 Total: 47 2016 Total: 152015 Total: 31 2017 Total: 5
PAGE | 19
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
(150.0%)
(125.0%)
(100.0%)
(75.0%)
(50.0%)
(25.0%)
0.0%
25.0%
50.0%
75.0%
100.0%
125.0%
150.0%
Circle Size Denotes Revenue ($)
% R
eve
nu
e G
row
thSto
ck
Pe
rfo
rma
nc
e
KEY PERFORMANCE METRICS FOR RECENT SOFTWARE IPOS3
IPO DATE
OFFER PRICE
OFFERING SIZE ($M)
OFFER TO CURRENT
92.0%
123.9%
42.6%
(32.1%)
92.5%
65.4% 71.1%
(26.7%)
17.3%
41.1%
75.1%
18.5% 10.6%
43.1%
11.6%
107.0%
24.3%
64.3%
29.5%
117.1%
43.2% 33.4% 20.5%
84.3% 115.3%
49.3%
85.7%
14.2% 70.3%
59.4%
(150.0%)
(50.0%)
50.0%
150.0%
250.0%
11/18/15 11/18/15 12/9/15 4/21/16 6/22/16 7/28/16 9/15/16 9/22/16 9/29/16 10/5/16 10/27/16 12/15/16 3/9/17 3/16/17 3/24/17
$9.0 $10.0 $21.0 $14.0 $15.0 $18.0 $12.0 $16.0 $16.0 $18.0 $17.0 $11.0 $14.0 $17.0 $14.0
$2,708.5 $540.1 $4,382.2 $1,129.4 $1,233.0 $503.5 $323.1 $596.6 $1,958.5 $866.0 $838.6 $287.2 $1,240.6 $2,141.9 $662.5
$243.0 $77.5 $462.0 $112.0 $150.0 $94.5 $90.0 $96.0 $237.9 $133.2 $146.2 $287.2 $233.3 $221.0 $126.0
92.0% 123.9% 42.6% (32.1%) 92.5% 65.4% 71.1% (26.7%) 17.3% 41.1% 75.1% 18.5% 10.6% 43.1% 11.6%
MARKET CAP AT OFFER ($M)
PAGE | 20
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
26.4%
5.4%
9.3%
9.7%
11.7%
13.1%
24.4%
Other
Food & Beverage
Services & Leasing
Automotive
Insurance
Healthcare
Computers & Electronics
60%
50%
57% 55%
60%
66%
60% 58%
51% 50%
2008 2009 2010 2011 2012 2013 2014 2015 2016 1Q'17
4.0x
3.4x
3.8x 3.8x
4.3x
4.7x 4.7x
5.6x
4.5x
3.3x
4.2x 4.3x4.5x
4.8x
5.3x 5.3x 5.3x 5.2x
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 1Q'17
FLD/EBITDA SLD/EBITDA Other Sr Debt/EBITDA Sub Debt/EBITDA
LBO LOAN VOLUME BY INDUSTRY MEDIAN LBO DEBT PERCENTAGES
DEBT MARKET OVERVIEW3
MIDDLE MARKET LBO LOAN MULTIPLES MIDDLE MARKET LBO VOLUME BY QUARTER
2016 New-Issue LBO Loan Volume: $3.7 billion Percentage of Total Purchase Price
Median middlemarket LBO loanmultiples in 1Q 2017remained in line withthe prior three years at5.2x leverage.
Middle market LBOloan volumeincreased to $1.1billion in 1Q 2017.
Technologycompanies were thelargest recipients ofLBO loans in 2016,representing 24.4% ofnew issuance.
Median LBO debtpercentages were50% of total purchaseprice in 1Q 2017, inline with the priorquarter and belowhistorical averages.
Defined as Issuers with EBITDA of $50 Million or LessDefined as Issuers with EBITDA of $50 Million or Less
$2.0B
$1.2B
$1.6B$1.5B
$1.8B
$1.2B
$1.9B$2.0B
$0.4B
$0.9B
$1.2B
$0.7B
$0.9B$1.1B
4Q'13 1Q'14 2Q'14 3Q'14 4Q'14 1Q'15 2Q'15 3Q'15 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 1Q'17
Institutional Pro Rata
PAGE | 21
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
HW&CO.’S TECHNOLOGY, MEDIA & TELECOM GROUP:M&A ADVISOR OF CHOICE FOR MARKET LEADING TECHNOLOGY COMPANIES
acquired by
majority
recapitalization by
acquired by
recapitalized by
acquired by
GFI Energy Group
a division of
acquired by
B2C
recapitalized by acquired byacquired by acquired by acquired by acquired by
acquired bymajority investment
fromacquired bymerged with merged with acquired by acquired by
acquired by
significant equity
investment from
acquired a majority
stake inacquired by
acquired by
acquired by acquired by acquired byacquired by acquired by
acquired by
acquired by acquired byacquired by
acquired by
acquired by
acquired by acquired byrecapitalized by
acquired by
acquired byacquired byacquired bysignificant equity
investment fromacquired by acquired
acquired by
acquired by acquired byacquired by acquired by acquired byacquired byacquired byminority investment
from
acquired byacquired by
strategic investment
fromacquired by
acquired by acquired byacquired by acquired by
acquired by
and
acquired by acquired by acquired byacquired by
investment fromacquired by
strategic investment
from
acquired by
growth equity
investment from
acquired by
acquired by
acquired byminority investment
from
acquired by
acquired by
and
acquired byacquired by
minority investment
fromacquired by
recapitalized by acquired by
acquired by
significant equity
investment fromacquired by
acquired by acquired by
acquired by
and
acquired by acquired acquired by acquired by acquired byacquired byacquired byrecapitalized bymajority investment
from
majority investment
fromacquired byacquired by
growth Investment
from
majority investment
fromacquired
PAGE | 22
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
PNC AND SOLEBURY CAPITAL OVERVIEW
PNC’S CORPORATE & INSTITUTIONAL BANKING GROUP
M&A advisory and related services are offeredthrough HW&Co.
CORPORATE FINANCE AND M&A ADVISORY
Sell Side Advisory / Capital Raising / Management Buyouts / Fairness Opinions / Acquisitions Advisory
CAPITAL MARKETS ADVISORY & INVESTOR RELATIONS
Capital markets advisory and investorrelations services are offered throughSolebury Capital, the premier ECMadvisory firm in North America
Expert ECM Advice & Judgment / Strategic ECM Based IR Solutions / FINRA Member Firm / Project & Execution Management
ADDITIONAL PNC C&IB SOLUTIONS
Treasury Management Institutional Investment
Management
Wealth Management Capital Markets International Services
SELECT PNC FINTECH RELATIONSHIPS SELECT SOLEBURY FINTECH TRANSACTIONS
$$2,350mm
IPO
2015
$575mm
IPO
3/21/2012
$284mm
Block
9/18/2013
$319mm
Block
3/7/2013
$525mm
Block
6/7/2016
$100mm
IPO
4/14/2014
$126mm
FO
1/14/2015
SOLEBURY CAPITAL OVERVIEW
SOLEBURY CAPITAL ADVISORY PLATFORM
CAPITAL MARKETS ADVISORY
Expert ECM Advice & Judgement
• IPOs
• Marketed Follow-ons
• Block Trades
Global reach in partnership with STJ
FINRA member firm
INVESTOR RELATIONS
Strategic ECM-based IR Solutions
• Strategic IR Advisory
• Perception Studies / IR Audits
• Infrastructure Projects
Small / Mid-Cap Focus
IPO Expertise
Unbiased Advice from Seasoned Product Specialists
• > 285 Advisory Engagements / >$133bn Proceeds
• 128 transactions and 44 IPOs since 2013 /
$49.9bn
• “Trusted Advisor” Status with Clients
• High Impact Street Relationships
• High Activity Level = Powerful Information Hub
Action-Oriented IR Model Grounded in ECM DNA
• 40 Active Clients / 70+ Client Engagements
• Boutique Service – Big Firm Resumes
• Team with ECM, Research, Sales and TraditionalIR Experience
Representative Clients:
$732mm
Block
2/15/2017
$502mm
FO
5/17/2013
$135mm
FO
3/27/2014
Healthcare & Life Sciences
IndustrialsEnergy, Power & Infrastructure
Industrials
PAGE |
Harris Williams & Co. has a broad range of industry expertise, which create powerful opportunities. Our clients benefit form our deep-sector experience,integrated industry intelligence and collaboration across the firm, and our commitment to learning what makes them unique. For more information,visit our website at www.harriswilliams.com/industries.
HARRIS WILLIAMS & CO. OFFICE LOCATIONS
UNITED STATES EUROPE
NETWORK OFFICES
Beijing
Hong Kong
Mumbai
New Delhi
Shanghai
Aerospace, Defense & Government
Services
Building Products & Materials
Business Services
Consumer Specialty Distribution
Technology, Media & Telecom
Transportation & Logistics
BostonOne International PlaceSuite 2620Boston, Massachusetts 02110Phone: +1 (617) 482-7501
Cleveland1900 East 9th Street20th FloorCleveland, Ohio 44114Phone: +1 (216) 689-2400
Minneapolis222 South 9th StreetSuite 3350Minneapolis, Minnesota 55402Phone: +1 (612) 359-2700
Richmond (Headquarters)1001 Haxall Point9th FloorRichmond, Virginia 23219Phone: +1 (804) 648-0072
San Francisco575 Market Street31st FloorSan Francisco, California 94105Phone: +1 (415) 288-4260
Washington, D.C. 800 17th St. NW2nd FloorWashington, D.C. 20006Phone: +1 202-207-2300
FrankfurtBockenheimer Landstrasse 33-3560325 FrankfurtGermanyPhone: +49 069 3650638 00
London63 Brook StreetLondon W1K 4HS, EnglandPhone: +44 (0) 20 7518 8900
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q4 2016
Technology, Media & Telecom
OUR FIRM
23
PAGE | 24
FINANCIAL TECHNOLOGY SECTOR REVIEW
TECHNOLOGY, MEDIA & TELECOM GROUP │ Q1 2017
Harris Williams & Co. (www.harriswilliams.com) is a preeminent middle market investment bank focused on the advisory needs of clients worldwide. The firm has deep industryknowledge, global transaction expertise, and an unwavering commitment to excellence. Harris Williams & Co. provides sell-side and acquisition advisory, restructuring advisory,board advisory, private placements, and capital markets advisory services.
Investment banking services are provided by Harris Williams LLC and Solebury Capital LLC, registered broker-dealers and members of FINRA and SIPC, and Harris Williams & Co.Ltd, which is private limited company incorporated under English law with its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrarof Companies for England and Wales (registration number 7078852). Harris Williams & Co. Ltd is authorized and regulated by the Financial Conduct Authority. Harris Williams &Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business.
THIS REPORT MAY CONTAIN REFERENCES TO REGISTERED TRADEMARKS, SERVICE MARKS AND COPYRIGHTS OWNED BY THIRD-PARTY INFORMATION PROVIDERS. NONE OF THE THIRD-PARTY INFORMATION PROVIDERS IS ENDORSING THE OFFERING OF, AND SHALL NOT IN ANY WAY BE DEEMED AN ISSUER OR UNDERWRITER OF, THE SECURITIES, FINANCIALINSTRUMENTS OR OTHER INVESTMENTS DISCUSSED IN THIS REPORT, AND SHALL NOT HAVE ANY LIABILITY OR RESPONSIBILITY FOR ANY STATEMENTS MADE IN THE REPORT OR FOR ANYFINANCIAL STATEMENTS, FINANCIAL PROJECTIONS OR OTHER FINANCIAL INFORMATION CONTAINED OR ATTACHED AS AN EXHIBIT TO THE REPORT. FOR MORE INFORMATION ABOUTTHE MATERIALS PROVIDED BY SUCH THIRD PARTIES, PLEASE CONTACT US AT THE ABOVE ADDRESSES OR NUMBERS.
The information and views contained in this report were prepared by Harris Williams & Co. (“Harris Williams”). It is not a research report, as such term is defined by applicable lawand regulations, and is provided for informational purposes only. It is not to be construed as an offer to buy or sell or a solicitation of an offer to buy or sell any financialinstruments or to participate in any particular trading strategy. The information contained herein is believed by Harris Williams to be reliable, but Harris Williams makes norepresentation as to the accuracy or completeness of such information. Harris Williams and/or its affiliates may be market makers or specialists in, act as advisers or lenders to,have positions in and effect transactions in securities of companies mentioned herein and also may provide, may have provided, or may seek to provide investment bankingservices for those companies. In addition, Harris Williams and/or its affiliates or their respective officers, directors and employees may hold long or short positions in the securities,options thereon or other related financial products of companies discussed herein. Opinions, estimates and projections in this report constitute Harris Williams’ judgment and aresubject to change without notice. The financial instruments discussed in this report may not be suitable for all investors, and investors must make their own investment decisionsusing their own independent advisors as they believe necessary and based upon their specific financial situations and investment objectives. Also, past performance is notnecessarily indicative of future results. No part of this material may be copied or duplicated in any form or by any means, or redistributed, without Harris Williams’ prior writtenconsent.
Copyright© 2017 Harris Williams & Co., all rights reserved.
HARRIS WILLIAMS & CO.
1. FactSet
2. PitchBook
3. S&P Global
4. HW&Co. proprietary information
SOURCES
DISCLOSURES