July 2017
M&AM A R L I N & A S S O C I A T E S
M A R K E TU P D AT E
INVESTMENT BANKING AND STRATEGIC ADVISORY TO THE TECHNOLOGY, INFORMATION AND HEALTHCARE INDUSTRIES
www.MarlinLLC.com © Marlin & Associates Holdings LLC, All Right Reserved
Toronto
Washington, D.C.
San Francisco
New York
Dear Clients and Friends,
Our latest report - found below - contains an update on m&a deals, values and trends in the dozen+ segments of the information industry that we follow and sometimes lead. Please see below for our July M&A Market Update.
One of the trends you will notice is the continuation of cross-border m&a transactions - especially in the Fintech, Marketingtech and Infotech arenas. That trend has been good for much of the world – as innovations and improved efficiency have brought benefits to many – and many US and international firms have expanded beyond their native borders.
Cross-border trade, and by extension cross-border tech m&a, is a big part of our business. Over the past 15 years, we’ve worked with buyers, sellers and investors in 27 countries. We’ve had a few transactions get reviewed for perceived national security reasons or because of concerns related to transfers of sensitive technology. But by and large the policies in place have fostered robust cross-border deals – in every direction - for years. So anything that impacts the free movement of people, goods, currencies, technologies – or transactions is important to us. Right now, in spite of the rhetoric in the news, we’re cautiously optimistic about the future.
We’re certainly not averse to a periodic review of international trade pacts, as long as those reviews are conducted quickly with a bias towards open markets – with adequate protections for things such as worker safety, intellectual property, and privacy. And the new US administration has certainly approached these reviews aggressively – albeit with a seeming focus more on trade imbalances than anything else. They have withdrawn the US from final negotiations on the Trans Pacific Partnership (“TPP”) and the new T-TIP with the EU seems dead. Those actions give us pause – especially with the future for NAFTA and other trade agreements also seemingly in question. This climate of uncertainty – and focus on trade imbalances has already made a few buyers and investors nervous. But most seem to believe – as we do – that those trying to foster an “America First” Policy that is reasonably enlightened are likely to soon realize the long-term benefits of open international trade agreements to US employees, employers, consumers – and to a growing, prosperous, innovative, productive an inclusive global society. We hope…
Some of the more interesting deals of this month can be found below:
Marlin & Associates is one of the most active firms advising buyers and sellers of U.S. and international middle-market firms that provide software, data,and related services. The firm is based in New York City, with offices in San Francisco, CA, Washington, D.C., and Toronto, Canada. It has been therecipient of numerous awards including “Boutique Investment Bank of the Year,” “Middle-Market Investment Bank of the Year,” "Middle-Market FinancingAgent of the Year – Equity," and “TMT Advisory Bank of the Year.” Marlin & Associates' team of professionals has advised over 200 information-technology transactions.
DEAR CLIENTS AND FRIENDS,
Sincerely,
• GTCR agreed to acquire Sage Payment Solutions from The Sage Group (LSE:SGE) for $260mm,
• Insight Venture Partners (New York, NY) agreed to acquire Zyme from Susquehanna Growth Equity for $100mm,
• Euronext (ENXTPA:ENX) acquired a 90% stake in FastMatch for $153mm,
• Addepar (Mountain View, CA) raised $140mm in a Series D funding round co-led by existing investor Valor Equity Partners and new investors Eight Partners and Harald McPike,
• Fiserv (NASDAQ:FISV) agreed to acquire Monitise for $52mm,
• OPAP (Metochiou, Cyprus) agreed to acquire Neurosoft (BIT:NRST) for $38.3mm,
• Investment Metrics received a significant equity investment from Resurgens Technology Partners and HarbourVest Partners. Marlin & Associates acted as exclusive strategic and financial advisor to Investment Metrics,
• Vela (New York, NY) acquired OptionsCity for an undisclosed sum. Marlin & Associates as exclusive strategic and financial advisor to OptionsCity.
Why US Trade Policy Matters for Cross-Border M&A – Our July M&A Market Report
Kenneth B. Marlin | Managing PartnerMarlin & Associates | www.marlinllc.com
P.S. My book: “The Marine Corps Way To Win on Wall Street” does a pretty good job of showing what we do that is different than most firms – and why. For more please visit www.marlinLLC.com.
We were recently honored with a few industry awards, including M&A Cross-Border Deal of the Year Award for acting as exclusive strategic and financial advisor to Xignite from The M&A Advisor. We were also honored with the 2017 Boutique Investment Banking Firm Of The Year (US), 2017 Gamechanger of The Year (Ken Marlin), and 2017 TMT Advisory Firm of the Year (US) by the ACQ5 Global Awards. We work hard to help our clients achieve their long-term strategic goals and it is always a pleasure to have this hard work be recognized.
Also, please standby for some interesting changes to our newsletters over the coming weeks. We’re working hard on them.
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
03
04
04
05
06
07
08
09
10
11
12
13
14
15
16
Sector Comparison Snapshot
Sector Analyses
Application Software
B2B E-commerce & Marketing Technologies
Banking Software & Processors
Business Intelligence Software
Capital Markets Software & Services
Data & Analytics – Financial Services
Information & Market Research
Insurance Technology
Payment Technology
Securities Exchanges
Security Software
Technology-Enabled Financial Institutions
Merger-and-Acquisition Activity Trends
MARLIN & ASSOCIATES MARKET UPDATE
JULY 2017
02
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
0x 2x 4x 6x 8x 10x
Information & Market Research
Tech-enabled Financial Institutions *
Capital Markets Software & Services
Insurance Technology
Security Software
Business Intelligence Software
Payment Technology
Banking Software & Processors
B2B E-commerce & Marketing Technologies
Application Software
Data & Analytics - Financial Services
Securities Exchanges
03
SECTOR COMPARISON SNAPSHOT:CURRENT REVENUE & EBITDA MULTIPLESEnterprise Value / 2017 Revenue
Enterprise Value / 2017 EBITDA
*Tech-enabled Financial Institutions multiples calculated using Market Cap / Revenue and Market Cap / EBT
JULY 2017
0x 5x 10x 15x 20x 25x 30x
Information & Market Research
Business Intelligence Software
Payment Technology
B2B E-commerce & Marketing Technologies
Securities Exchanges
Capital Markets Software & Services
Data & Analytics - Financial Services
Tech-enabled Financial Institutions *
Banking Software & Processors
Insurance Technology
Application Software
Security Software
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
Oracle 212,995 205,212 5.5x 5.3x 14.1x 11.6x (1%) 4% 39% 46%SAP 125,585 126,472 5.0x 4.6x 18.4x 13.5x 6% 8% 27% 35%Salesforce 61,155 60,471 7.2x 5.9x nm 27.5x 26% 23% 6% 21%Intuit 34,531 33,438 6.9x 6.3x 23.7x 16.3x 9% 10% 29% 39%Workday 19,770 18,196 11.6x 8.9x na 61.2x 35% 31% na 14%CA 14,305 14,462 3.6x 3.5x 11.3x 9.7x (0%) 2% 32% 36%Constellation 11,111 10,984 5.2x 4.6x 27.0x 17.8x 16% 13% 19% 26%Amdocs 9,461 8,512 2.3x 2.2x 12.1x 11.0x 3% 4% 19% 20%NICE 4,893 5,026 4.9x 3.7x 22.8x 13.3x 10% 32% 22% 28%Paycom Softw are 4,004 3,942 12.0x 9.2x 58.0x 33.2x 47% 30% 21% 28%Manhattan Associates 3,376 3,275 5.4x 5.4x 16.1x 15.1x 9% 1% 34% 36%Softw are 3,321 3,214 3.2x 3.1x 11.0x 9.7x (0%) 4% 29% 32%Zendesk 2,708 2,460 7.9x 5.8x na nm 49% 35% na 3%Xero 2,514 2,432 12.3x 8.7x na nm 48% 42% na 1%Paylocity 2,440 2,338 8.9x 7.1x nm 41.1x 41% 25% 3% 17%Callidus 1,558 1,374 6.6x 5.6x na 45.5x 19% 18% na 12%
Trim Mean 21,369 21,087 6.7x 5.6x 18.2x 21.3x 19% 17% 24% 25%Median 7,177 6,769 6.1x 5.5x 17.2x 15.7x 13% 15% 25% 27%
Application Software
Public Market Data
04
JULY 2017
Recent Activity
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/29/17Microsoft (NASDAQ:MSFT) acquired Cloudyn for an undisclosed sum. Cloudyn develops and delivers technologies for optimizing the way companies use cloud computing resources.
6/15/17Trace3 (Irvine, CA) raised an undisclosed sum from H.I.G. Capital. Trace3 provides cloud computing, big data intelligence, and data center solutions to organizational in the United States.
6/14/17
Element AI (Montreal, QC) raised $102mm in a Series A funding round led by Data Collective. Element AI operates an online platform that helps organizations identify opportunities to use artificial intelligence and machine learning in ways that impact their business.
[1] Cloudera (NYSE:CLDR) added to the index as of IPO 4/27/17
20x
25x
30x
35x
40x
45x
3.0x
4.0x
5.0x
6.0x
7.0x
8.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
70
100
130
160
190
220
250
280
310
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Application Software Index[1] vs. S&P 500, base = 100
M&A Application Software Index S&P 500
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
5x
17x
29x
41x
53x
3.0x
4.0x
5.0x
6.0x
7.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples[1]
EV / LTM Revenue EV / LTM EBITDA
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
Adobe 70,770 67,727 11.6x 9.4x 37.1x 22.8x 22% 23% 31% 41%Mercadolibre 11,078 10,833 12.8x 8.5x 48.4x 34.7x 30% 50% 27% 25%Shopify 6,569 6,173 15.9x 9.8x nm nm 90% 62% nm 1%NeuStar 2,404 2,282 8.4x 6.4x nm nm 49% 32% nm 3%HubSpot 1,902 2,587 2.1x 2.0x 5.6x 4.5x 15% 5% 38% 45%ChannelAdvisor 304 242 2.1x 2.0x nm nm 13% 9% nm 2%QuinStreet 191 149 0.5x 0.5x nm 7.5x 6% 1% nm 7%Mediagrif Interactive 178 193 3.3x 3.1x 9.9x 8.9x 7% 6% 33% 34%
Trim Mean 3,741 3,718 6.7x 5.2x 23.5x 13.1x 23% 21% 32% 19%Median 2,153 2,434 5.8x 4.7x 23.5x 8.9x 19% 16% 32% 16%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
B2B E-commerce & Marketing Technologies
Public Market Data
05
[1] Shopify (SHOP) added to the index as of IPO 5/21/15
JULY 2017
Recent Activity
80
110
140
170
200
230
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A eCommerce Index[1] vs. S&P 500, base = 100
M&A eCommerce Index S&P 500
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
11/17/16SendGrid (Denver, CO) raised $33mm in series D funding led by Bain Capital Ventures. SendGrid provides a cloud-based platform that provides email services to solve the challenges of reliably delivering emails on behalf of growing companies.
10/4/16
Criteo (NASDAQ:CRTO) acquired HookLogic for $250mm. HookLogic provides performance marketing services to manufacturers and hotels, offers retail search exchange/native advertising, paid product listings integration, and closed-loop advertising solutions to e-commerce site owners through its platform.
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
6/15/17Alterego Web Services acquired The etailers from IDODI for an undisclosed sum. The etailers operates an e-commerce platform that enables shop owners to open their own virtual stores.
5/11/17
Shopify (NYSE:SHOP) acquired Oberlo for €13.8mm (~$15mm). Oberlo provides an online marketplace for entrepreneurs to search and find products to sell online. Its platform allows the client to import dropshipped products into an ecommerce store and ship them directly to customers.
4/17/17
Insight Venture Partners (New York, NY) agreed to acquire Zyme from Susquehanna Growth Equity for $100mm. Zyme is a channel data management (CDM) cloud platform provider. Insight plans to develop a new solution category around Zyme’s current CDM technology, with a focus on channel marketing, sales, and inventory.
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
11/28/16
QuantGroup (Beijing, China) raised $72mm in a Series C round of funding led by new investor Sunshine Insurance Group, and including participation from GuosenHongsheng Investment Co., Fosun Capital, and other undisclosed investors. QuantGroup provides online financial services in China.
11/16/16
LendingTree (NASDAQ:TREE) acquired Iron Horse Holdings (dba: CompareCards) for $130mm. CompareCards is an online platform enabling consumer credit card comparisons, and providing credit education and credit health management solutions. The transaction consideration consists of $85mm cash at closing and up to $45mm of earn-out payments paid during 2017 and 2018.
11/10/16
Meta Financial Group (NASDAQ:CASH) acquired Specialty Consumer Services (SCS) for $54mm. SCS offers a loan management platform and a proprietary underwriting model that are primarily used to deliver consumer tax advances and other consumer credit services. The transaction consideration consists of approximately $15mm at closing, with potential for additional contingent payments.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/29/17
Marquis Software Solutions (Plano, TX) acquired DocuMatix for an undisclosed sum. DocuMatix provides marketing automation solutions to banks and credit unions. DocuMatix is the first add-on acquisition completed by Marquis since it was acquired by Falfurrias Capital Partners in September 2016.
6/21/17
Callcredit Information Group (Leeds, UK) acquired the Confirma group of companies (Confirma Sistemas and Soluciones Confirma) for an undisclosed sum. The Confirma group of companies focuses on providing fraud prevention and anti-money laundering solutions. Callcredit, backed by GTCR, has now made three acquisitions since the start of 2016.
6/13/17
Fiserv (NASDAQ:FISV) agreed to acquire Monitise for $52mm, valuing the company at an implied 0.7x LTM revenue. Monitise, which initially listed publicly in June 2007, was valued at more than $2bn as recently as May 2014. Prior to this acquisition, Monitise was working with Fiserv to resell its software.
Banking Software & Processors
Public Market Data
06
[1] Q2 Holdings (QTWO) added to the index as of IPO 3/20/14
Recent Activity
JULY 2017
75
125
175
225
275
325
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Banking Software Index[1] vs. S&P 500, base = 100
M&A Banking Software Index S&P 500
8x
11x
14x
17x
20x
23x
26x
2.5x
3.0x
3.5x
4.0x
4.5x
5.0x
5.5x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples[1]
EV / LTM Revenue EV / LTM EBITDA
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
FIS 28,438 37,350 4.0x 4.0x 16.5x 12.1x 1% 2% 25% 33%Fiserv 26,817 31,138 5.7x 5.4x 18.1x 15.2x 5% 5% 31% 36%Jack Henry & Associates 8,095 8,102 5.8x 5.5x 16.4x 15.6x 7% 5% 35% 35%Temenos 6,322 6,491 10.2x 9.3x 38.8x 26.5x 17% 10% 26% 35%Oracle Financial Services 4,738 4,193 6.1x 5.7x 14.8x 14.7x 10% 8% 42% 39%Ellie Mae 3,914 3,521 9.8x 8.0x 48.0x 24.3x 42% 22% 20% 33%ACI Worldw ide 2,609 3,211 3.2x 3.1x 27.1x 13.3x (4%) 1% 12% 24%Q2 Holdings 1,501 1,419 9.4x 7.3x na nm 38% 29% na 4%Bottomline Technologies 975 1,015 2.9x 2.8x 32.4x 12.7x 2% 4% 9% 22%Sw ord Group 385 352 2.0x 1.8x 13.6x 11.4x 16% 11% 14% 15%Polaris Consulting & Services 378 294 0.9x na 8.8x na 0% na 11% naMicrogen 259 242 4.4x 4.1x 19.6x 16.8x 35% 7% 22% 24%Gresham Technologies 140 131 5.9x 5.1x 33.9x 19.5x 16% 17% 17% 26%
Trim Mean 5,090 5,452 5.4x 5.1x 23.1x 16.0x 13% 9% 21% 28%Median 2,609 3,211 5.7x 5.2x 18.8x 15.2x 10% 8% 21% 29%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
Open Text 8,372 10,517 5.4x 4.1x 18.1x 11.8x 7% 30% 30% 35%Splunk 7,870 6,867 7.2x 5.7x na 50.6x 42% 26% na 11%Tableau Softw are 4,776 3,822 4.6x 4.4x na nm 27% 6% na 6%Verint Systems 2,551 2,969 2.8x 2.6x 30.5x 11.5x (6%) 7% 9% 23%Microstrategy 2,222 1,604 3.1x 3.1x 13.8x 11.7x (3%) 2% 23% 26%Alteryx 1,113 948 11.1x 7.7x na na 59% 44% na naTalend 1,003 908 8.6x 6.2x na na 40% 37% na naHortonw orks 810 726 3.9x 3.0x na na 51% 30% na na
Trim Mean 3,256 2,853 5.5x 4.4x 18.1x 11.8x 27% 23% 23% 20%Median 2,386 2,286 5.0x 4.2x 18.1x 11.8x 33% 28% 23% 23%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Business Intelligence Software
Public Market Data
07
[1] Tableau Software (DATA) added to the index as of IPO 5/17/13, Hortonworks (HDP) added to the index as of IPO 12/12/14, Alteryx (AYX) added to the index as of IPO 2/24/17
Recent Activity
JULY 2017
80
100
120
140
160
180
200
220
240
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A BI Index[1] vs. S&P 500, base = 100
M&A BI Index S&P 500
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/20/17FusionOps (Mountain View, CA) raised $50mm in an equity funding round led by New Enterprise Associates. FusionOps provides cloud-based supply chain intelligence solutions.
6/14/17Main Capital Partners agreed to acquire Inergy (Utrecht, Netherlands) for an undisclosed sum. Inergy provides a cloud-based analytics platform that provides managed business intelligence solutions.
6/09/17OPAP (Metochiou, Cyprus) agreed to acquire Neurosoft (BIT:NRST) for $38.3mm.Neurosoft provides business intelligence and gaming analytics software solutions to the sports betting industry.
10x
20x
30x
40x
50x
60x
2.0x
4.0x
6.0x
8.0x
10.0x
12.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples[1]
EV / LTM Revenue EV / LTM EBITDA
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Capital Markets Software & Services
Public Market Data
08
Recent Activity
JULY 2017
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
IHS Markit 18,303 22,199 6.1x 6.3x 16.5x 16.0x 10% (3%) 37% 39%Broadridge 9,120 10,117 2.9x 2.4x 15.9x 13.2x 23% 22% 18% 18%SS&C Technologies 8,055 10,390 7.0x 6.2x 20.2x 15.1x 48% 13% 35% 41%Computershare 5,864 7,077 3.5x 3.3x 16.2x 12.9x 4% 5% 21% 26%DST 3,949 4,348 2.8x 2.2x 13.2x 11.4x (23%) 29% 21% 19%SimCorp 2,426 2,371 7.1x 6.2x 29.9x 22.4x 6% 16% 24% 28%Envestnet 1,734 1,980 3.4x 3.0x 46.7x 15.8x 37% 15% 7% 19%IRESS 1,617 1,734 6.0x 5.3x 22.7x 17.8x 8% 13% 26% 30%Fidessa group 1,165 1,042 2.4x 2.3x 13.4x 10.2x 12% 7% 18% 22%First Derivatives 983 998 5.4x 4.6x 47.2x 24.9x 33% 18% 11% 18%Linedata Services 432 477 2.5x 2.2x 9.9x 8.0x (3%) 17% 26% 27%Cinnober 233 204 5.1x 4.1x nm nm 16% 24% 1% 4%StatPro Group 99 113 2.3x 1.8x 20.3x 12.6x 24% 30% 11% 14%Brady 79 70 1.8x 1.8x 31.7x 24.4x 11% (3%) 6% 8%Lombard Risk Management 68 59 1.5x 1.2x na 8.3x 34% 24% na 14%
Trim Mean 2,750 3,148 4.0x 3.5x 22.4x 15.0x 17% 15% 19% 22%Median 1,617 1,734 3.4x 3.0x 20.2x 14.1x 12% 16% 20% 19%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
10x
13x
16x
19x
22x
2.0x
2.5x
3.0x
3.5x
4.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
80
110
140
170
200
230
260
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Capital Markets Index vs. S&P 500, base = 100
M&A Capital Markets Index S&P 500
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/20/17
Investment Metrics received a significant equity investment from Resurgens Technology Partners and HarbourVest Partners. Investment Metrics provides a suite of performance analytics and reporting solutions to institutional consultants, plan sponsors, asset managers and private wealth advisors. Marlin & Associates acted as exclusive strategic and financial advisor to Investment Metrics. Read more HERE.
6/20/17
Vela (New York, NY) acquired OptionsCity for an undisclosed sum. OptionsCity provides futures and options trading and analytics solutions, and will help expand Vela’s front-office offerings. This is Vela’s second acquisition since being acquired by Insight Venture Partners in 2012. Marlin & Associates as exclusive strategic and financial advisor to OptionsCity. Read more HERE.
6/8/17
Harald McPike
Addepar (Mountain View, CA) raised $140mm in a Series D funding round co-led by existing investor Valor Equity Partners and new investors Eight Partners and Harald McPike. Addepar plans to use the funding to continue to fuel global expansion and invest in R&D. This round brings the total capital raised to-date by Addepar to more than $205mm.
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Data & Analytics – Financial Services
Public Market Data
09
JULY 2017
Recent Activity
10x
13x
15x
18x
3.0x
4.0x
5.0x
6.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
100
140
180
220
260
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Data & Analytics Financials Index vs. S&P 500, base = 100
M&A D&A Financial Index S&P 500
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
S&P Global 38,074 40,363 7.1x 7.0x 16.3x 14.9x 7% 3% 44% 47%Thomson Reuters 33,834 40,718 3.6x 3.6x 17.1x 12.1x (1%) 2% 21% 30%Moody's 23,642 25,572 7.1x 6.6x 15.6x 14.0x 3% 7% 46% 47%Experian 19,352 22,532 4.8x 5.1x 14.2x 14.6x (0%) (6%) 34% 35%Equifax 16,751 19,362 6.2x 5.7x 17.2x 15.5x 18% 8% 36% 37%Verisk Analytics 14,356 16,485 8.3x 7.9x 17.6x 16.0x 13% 4% 47% 50%MSCI 9,436 10,815 9.4x 8.7x 19.0x 17.0x 7% 8% 49% 51%CoStar Group 8,584 8,315 9.9x 8.7x 38.7x 31.1x 18% 14% 26% 28%FactSet Research Systems 6,557 6,938 6.1x 5.5x 17.2x 16.1x 11% 10% 35% 34%FICO 4,497 5,007 5.6x 5.3x 24.2x 20.3x 6% 5% 23% 26%Dun & Bradstreet 4,012 5,359 3.1x 3.0x 11.9x 10.7x 4% 4% 26% 28%CoreLogic 3,745 5,190 2.7x 2.8x 12.4x 11.1x 28% (5%) 21% 25%Morningstar 3,384 3,302 4.1x n/a 14.3x n/a 1% n/a 29% n/a
Trim Mean 13,161 15,085 5.9x 5.8x 16.8x 15.2x 8% 5% 33% 36%Median 9,436 10,815 6.1x 5.6x 17.1x 15.2x 7% 4% 34% 35%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
11/21/16
London Stock Exchange Group (LSE:LSE) acquired Mergent for an undisclosed sum. Mergent is a leading provider of business and financial information on public and private companies and adds to LSEG’s data and analytics capabilities. The Mergentbusiness will form part of LSEG’s Information Services Division which includes FTSE Russell, among other real time and reference data products.
11/10/16
eVestment Alliance (New York, NY) acquired Public Plan IQ for an undisclosed sum. Public Plan IQ is a SaaS-based platform that provides access to public pension plan reporting and board documents and houses more than 10,000 documents. The acquisition builds upon eVestment’s intelligence offering to institutional investors, consultants and managers.
11/1/16
Strategic Insight (New York, NY) acquired BrightScope for an undisclosed sum. BrightScope is a financial information company that provides a suite of proprietary datasets, data management capabilities and analytics to asset managers, record-keepers, financial advisors, and other market participants. The transaction follows Strategic Insight’s recent acquisitions of Market Metrics and Matrix Solutions.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/20/17
Investment Metrics received a significant equity investment from Resurgens Technology Partners and HarbourVest Partners. Investment Metrics provides a suite of performance analytics and reporting solutions to institutional consultants, plan sponsors, asset managers and private wealth advisors. Marlin & Associates acted as exclusive strategic and financial advisor to Investment Metrics. Read more HERE.
6/1/17Index Platform from Global Research Division
Intercontinental Exchange (NYSE:ICE) agreed to acquire the Index Platform from Bank of America Merrill Lynch Global Research Division for an undisclosed sum. The BofAML indices are one of the most used fixed income indices by assets under management (AUM) globally. Upon closing, the AUM benchmarked against the combined fixed income index business of ICE is expected to be nearly $1 trillion.
5/30/17&
Citi Fixed Income Indices
London Stock Exchange Group (LSE:LSE) agreed to acquire The Yield Book and Citi Fixed Income Indices from Citi for $685mm, valuing the company at an implied 6.4x 2016 revenue and 14.9x 2016 EBITDA. The Yield Book and Citi Fixed Income Indices are both leading providers of fixed income indices and analytics globally.
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Information & Market Research
Public Market Data
10
JULY 2017
Recent Activity
10x
12x
14x
16x
18x
2.0x
2.5x
3.0x
3.5x
4.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
Reed Elsevier (RELX Group) 43,422 47,900 5.5x 4.9x 18.3x 14.0x 5% 12% 30% 35%Nielsen 13,881 22,042 3.5x 3.3x 13.6x 10.9x 2% 5% 26% 31%Wolters Kluw er 12,399 14,603 3.0x 2.8x 11.4x 10.5x 2% 5% 26% 27%Gartner 10,387 10,794 4.4x 3.2x 26.9x 15.3x 13% 39% 16% 21%Pearson 7,301 7,327 1.2x 1.2x 9.8x 8.0x 2% 1% 13% 15%Informa 6,984 8,909 5.1x 4.0x 16.3x 11.8x 11% 29% 31% 34%UBM 3,551 4,356 3.9x 3.4x 14.3x 11.0x 12% 16% 27% 30%Euromoney Institutional Investor 1,639 1,719 3.3x 3.0x 11.4x 11.5x 1% 7% 28% 26%comeScore 1,035 921 1.8x 1.6x 7.4x 5.7x 41% 9% 24% 29%Forrester Research 726 589 1.8x 1.8x 14.6x 15.6x 4% 1% 12% 11%
Trim Mean 7,147 8,834 3.3x 2.9x 13.7x 11.6x 6% 10% 24% 27%Median 7,142 8,118 3.4x 3.1x 13.9x 11.3x 5% 8% 26% 28%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
100
125
150
175
200
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Info & Mkt Research Index vs. S&P 500, base = 100
M&A Info & Mkt Research Index S&P 500
[1] As of February 8th 2017, comScore’s shares were suspended from the NASDAQ since comScore was unable to file financial data regarding the handling of certain cash and non-cash transactions. The stock is quoted on the over-the-counter market.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
11/14/16
Verisk Analytics (NASDAQGS:VRSK) acquired The GeoInformation Group for an undisclosed sum. The GeoInformation Group offers large-scale mapping services and geospatial data and analytic solutions to a broad set of companies and more than 300 public sector organizations. The acquisition bolsters Verisk’s presence in the United Kingdom as a data and analytics provider across multiple markets.
11/9/16
Gartner (NYSE:IT) acquired Machina Research for an undisclosed sum. Machina Research provides market intelligence and strategic insight on Internet of Things (IoT), Machine-to-Machine (M2M), and big data opportunities. The acquisition is part of Gartner’s strategy of investing further in IoT capabilities.
10/17/1620/20 Research (Nashville, TN) acquired iModerate for an undisclosed sum. iModerate offers online qualitative market research services and fits strategically with 20/20’s QualBoard discussion and QualMeeting interview platforms.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/30/17
GIC (Singapore) agreed to acquire a 30% stake in Mergermarket from BC Partners for an undisclosed sum. Mergermarket provides corporate financial news and analysis. It offers proprietary, forward-looking and actionable intelligence to a wide range of investor, advisory and corporate clients.
6/22/17Schlesinger Associates (Iselin, NJ) acquired BDI Research for an undisclosed sum. BDI Research operates as a data collection company that provides qualitative and quantitative solutions for research needs.
6/5/17Bregal Sagemount (New York, NY) acquired Lux Research for an undisclosed sum. Lux Research provides subscription-based market intelligence services for global customers.
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Insurance Software
Public Market Data
11
[1] Majesco added to the index as of IPO 6/30/15
Recent Activity
JULY 2017
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/20/17
Next Insurance (Palo Alto, CA) raised $35mm in a Series A funding round led by Munich Re/HSB Ventures with participation from Markel, Nationwide, American Express and other existing investors. The company plans to use the funds for continued operations, further development of Next’s proprietary insurance products, and to expand their offering to new business sectors.
5/30/17
Ebix (NASDAQ:EBIX) acquired an 80% stake in ItzCash for $120mm. ItzCash is a pioneer in electronic payments in India, offering utility bill payments, travel bookings, movie tickets, prepaid gift cards, remittances, insurance premium payments, property tax payments and mobile transactions.
4/26/17
Singapore Life (Singapore) raised $50mm in a Series A funding round co-led by Impact Capital Holdings, a subsidiary of Credit China Fintech Holdings and IPGL. Singapore Life offers on-demand long-term life and savings solutions for customers. The company plans to use the funds for continued operations and development purposes.
0x
6x
12x
18x
24x
1.0x
2.0x
3.0x
4.0x
5.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples[1]
EV / LTM Revenue EV / LTM EBITDA
100
150
200
250
300
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Insurance Tech Index[1] vs. S&P 500, base = 100
M&A Insurance Tech Index S&P 500
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
Guidew ire Softw are 5,097 4,619 10.3x 8.5x nm 40.8x 14% 21% 4% 21%Ebix 1,723 1,922 6.4x 5.6x 17.5x 16.0x 12% 15% 37% 35%CorVel 913 884 1.7x na 13.4x nm 3% na 13% nmSapiens 549 555 2.6x 2.1x 18.5x 19.3x 16% 24% 14% 11%Majesco 180 181 1.4x 1.4x 49.3x 18.4x 23% (0%) 3% 8%
Trim Mean 1,062 1,120 3.6x 3.8x 18.0x 18.9x 14% 18% 10% 16%Median 913 884 2.6x 3.8x 18.0x 18.9x 14% 18% 13% 16%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Payment Technology
Public Market Data
12
[1] EVERTEC (EVTC) added to the index as of 4/17/13, Blackhawk Network (HAWK) added as of 4/24/13, SafeCharge (SCH) added as of 4/4/14, PayPal (PYPL) added as of 7/7/15, Worldpay (WPG) added as of 10/14/15, First Data (FDC) added as of 10/16/15, Square (SQ) added as of 11/20/15.
Recent Activity
JULY 2017
8x
10x
12x
14x
16x
18x
2.0x
2.5x
3.0x
3.5x
4.0x
4.5x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples[1]
EV / LTM Revenue EV / LTM EBITDA
75
100
125
150
175
200
225
250
275
300
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Payment Tech Index[1] vs. S&P 500, base = 100
M&A Payment Tech Index S&P 500
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
11/10/16
Vantiv (NYSE:VNTV) acquired Moneris Solutions, Inc. (the US business of Moneris) for $425mm. Moneris offers credit, debit, wireless and online payment services for merchants in virtually every industry segment and processed approximately $12bn in US transaction volume in 2015.
11/7/16
GTCR (Chicago, IL) acquired RevSpring and committed up to $400mm to complete this as well as pursue complementary acquisitions. RevSpring is a leading provider of multi-channel billing and communications solutions to the healthcare and financial services industries.
10/20/16
Cardtronics (NASDAQ:CATM) acquired DirectCash Payments for $460mm. The purchase included First Data’s Australian ATM portfolio, which DirectCash acquired on September 30. DirectCash is a leading provider of prepaid card products, ATM services, and debit terminals.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
1/26/17
Ant Financial Services Group, an affiliate of Alibaba Group (NYSE:BABA), agreed to acquire MoneyGram (NASDAQ:MGI) for $880mm, implying an enterprise value of $1.5bn and valuing the company at an implied 1.0x LTM revenue and 7.0x LTM EBITDA. The offer of $13.25 per share represents a premium of ~11.5% to MoneyGram’s closing share price on 1/25/17.
1/13/17
Advent International (Boston, MA) and Bain Capital (Boston, MA) agreed to acquire Concardis for an undisclosed sum. Originally focused on connecting retailers to credit card systems, Concardis has recently developed a leading position as a full-service payment provider in Germany, Austria and Switzerland.
1/10/17
iZettle (Stockholm, Sweden) raised €60mm (~$63.5mm) in a round of funding fromIntel Capital, Zouk Capital and Victory Park Capital. The funding round included €45mm of debt funding from new investor Victory Park Capital and €15mm in equity funding from existing investors Intel Capital and Zouk Capital.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
11/10/16
Vantiv (NYSE:VNTV) acquired Moneris Solutions, Inc. (the US business of Moneris) for $425mm. Moneris offers credit, debit, wireless and online payment services for merchants in virtually every industry segment and processed approximately $12bn in US transaction volume in 2015.
11/7/16
GTCR (Chicago, IL) acquired RevSpring and committed up to $400mm to complete this as well as pursue complementary acquisitions. RevSpring is a leading provider of multi-channel billing and communications solutions to the healthcare and financial services industries.
10/20/16
Cardtronics (NASDAQ:CATM) acquired DirectCash Payments for $460mm. The purchase included First Data’s Australian ATM portfolio, which DirectCash acquired on September 30. DirectCash is a leading provider of prepaid card products, ATM services, and debit terminals.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/27/17
Visa agreed to make an equity investment in Klarna. Terms were not disclosed. Visa and Klarna jointly announced the agreement at the Money2020 conference in Copenhagen as well as announced plans for partnership to accelerate online and mobile commerce for consumers and merchants across Europe.
6/27/17
Riskified raised $33mm in funding, led by Pitango Venture Capital and included participation from Capital One Growth Ventures, Groupe Arnault, C4 Ventures and existing investors. Riskified leverages its machine-learning algorithm and proprietary behavioral analytics to protect merchants from fraud. Riskified plans to use the funds to accelerate market penetration and serve new merchants internationally.
6/2/17
GTCR agreed to acquire Sage Payment Solutions from The Sage Group (LSE:SGE) for $260mm. Sage Payment Solutions is a leading provider of payment processing and merchant acquiring solutions in North America. GTCR has committed up to $350 million of equity capital to the platform to fund future growth.
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
PayPal 65,263 56,335 5.2x 4.4x 26.8x 17.3x 17% 17% 19% 26%Cielo 20,201 23,206 6.2x 6.1x 13.9x 13.6x 11% 2% 45% 45%First Data 16,944 37,069 4.7x 4.6x 13.9x 12.3x 1% 3% 34% 38%Global Payments 13,842 17,404 6.1x 5.1x 16.4x 15.6x 3% 21% 37% 32%FleetCor Technologies 13,636 16,918 9.2x 7.7x 18.1x 14.6x 8% 21% 51% 52%Vantiv 12,509 15,880 8.3x 7.5x 18.7x 15.8x 13% 10% 45% 48%Total System Services 10,773 13,437 3.2x 2.8x 15.7x 11.5x 50% 15% 20% 24%Western Union 9,209 11,369 2.1x 2.1x 8.3x 8.8x (1%) 0% 25% 24%Square 8,604 8,058 11.7x 8.8x nm 65.0x 52% 34% nm 14%Worldpay Group 8,140 9,908 6.8x 6.1x 18.0x 15.0x 15% 11% 38% 41%Wirecard 7,853 7,014 5.8x 4.6x 20.9x 15.4x 32% 27% 28% 30%Euronet Worldw ide 4,799 4,641 2.4x 2.2x 14.1x 11.6x 11% 9% 17% 19%WEX 4,496 6,678 6.6x 5.6x 22.6x 14.0x 19% 17% 29% 40%Blackhaw k Netw ork 2,437 2,814 1.5x 1.3x 19.1x 12.1x 5% 18% 8% 10%EVERTEC 1,266 1,849 4.7x 4.6x 12.1x 9.9x 4% 3% 39% 47%MoneyGram International 1,140 1,926 1.2x 1.2x 8.7x 6.9x 6% 1% 14% 17%PayPoint 781 712 2.6x 2.7x 9.4x 9.1x (1%) (5%) 27% 30%SafeCharge 524 409 3.9x 3.5x 13.3x 11.3x 4% 11% 30% 31%
Trim Mean 8,539 11,180 5.0x 4.4x 15.7x 13.0x 12% 12% 30% 31%Median 8,372 8,983 5.0x 4.6x 15.7x 12.9x 9% 11% 29% 31%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Company Market Enterprise(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
CME Group 42,575 43,432 12.1x 11.6x 17.7x 16.3x 8% 4% 68% 72%IntercontinentalExchange (ICE) 39,486 45,241 10.1x 9.7x 16.4x 15.1x 35% 3% 61% 64%Hong Kong Exchange 31,664 4,744 3.3x 3.0x 5.1x 4.2x (14%) 10% 66% 72%Deutsche Börse Group 19,690 20,526 6.5x 7.2x 13.7x 12.3x 8% (10%) 47% 58%London Stock Exchange (LSE) 17,003 17,702 8.3x 7.7x 19.9x 15.3x 17% 7% 42% 51%The Nasdaq OMX Group 12,171 15,212 4.1x 6.4x 13.1x 12.5x 71% (35%) 31% 51%BM&F Bovespa 12,162 14,295 20.2x 18.6x 30.3x 22.4x (63%) 9% 67% 83%CBOE 10,241 11,524 17.5x 11.5x 32.3x 18.3x 4% 53% 54% 63%Japan Exchange Group (JPX) 9,782 9,569 9.5x 9.6x 14.7x 15.0x (2%) (1%) 64% 64%Australian Exchange (ASX) 7,865 7,045 10.3x 11.9x 13.2x 15.6x 2% (14%) 78% 77%Singapore Exchange (SGX) 5,700 5,158 9.0x 8.6x 17.5x 14.6x (4%) 4% 51% 59%Euronext 3,604 3,425 6.1x 5.9x 10.9x 10.4x (4%) 4% 56% 57%TMX Group 3,033 3,508 5.9x 6.4x 10.7x 11.8x 5% (7%) 55% 54%
Trim Mean 15,397 13,883 9.0x 8.8x 16.2x 14.3x 5% 1% 57% 63%Median 12,162 11,524 9.0x 8.6x 14.7x 15.0x 4% 4% 56% 63%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Securities Exchanges
Public Market Data
13
JULY 2017
Recent Activity
10x
12x
14x
16x
18x
6.0x
7.5x
9.0x
10.5x
12.0x
Jun-12 Jun-13 Jun-14 Jun-15 Jun-16 Jun-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
100
130
160
190
220
250
Jun-12 Jun-13 Jun-14 Jun-15 Jun-16 Jun-17
5 Year M&A Sec Exchanges Index[1] vs. S&P 500, base = 100
M&A Sec Exchanges Index S&P 500
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/22/17
BlockCross
Instinet (New York, NY) agreed to acquire BlockCross from State Street for an undisclosed sum. BlockCross is an alternative trading system for buy-side traders. Instinet plans to integrate BlockCross’ alternative trading system into its product suite.
6/1/17Index Platform from Global Research Division
Intercontinental Exchange (NYSE:ICE) agreed to acquire the Index Platform from Bank of America Merrill Lynch Global Research Division for an undisclosed sum. The BofAML indices are one of the most used fixed income indices by assets under management (AUM) globally. Upon closing, the AUM benchmarked against the combined fixed income index business of ICE is expected to be nearly $1 trillion.
5/23/17Euronext (ENXTPA:ENX) acquired a 90% stake in FastMatch for $153mm. FastMatch operates an electronic communication network platform for foreign exchange trading while servicing European clients.
[1] Euronext (ENX) added to the index as of IPO 6/20/14
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/8/17
Yubico (Palo Alto, CA) raised $30mm in combined new and secondary equity has been invested in the company, led by New Enterprise Associates. Yubico offers a two-factor authentication key, the YubiKey. The company plans to use the new funding on product development and to expand its team.
6/6/17
Netskope (Los Altos, CA) raised $100mm in a Series E round led by Accel Partners and Lightspeed Venture Partners. The oversubscribed round brings the company’s total amount raised to $231.4 million, making it the most well-funded cloud access security broker (CASB).
5/30/17
Sqrrl (Cambridge, MA) raised $12.3mm in a Series C round led by Spring Lake Equity Partners. Sqrrl provides threat hunting solutions. Sqrrl has raised $28.5mm in total funding to date and doubled revenue year over year for the last 4 years. Sqrrl plans to use the funds to build out its global sales team.
Security Software
Public Market Data
Recent Activity
14
JULY 2017
15x
22x
29x
36x
43x
50x
3.0x
4.0x
5.0x
6.0x
7.0x
8.0x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBIT
DA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
90
110
130
150
170
190
210
230
250
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Security Index[1] vs. S&P 500, base = 100
M&A Security Index S&P 500
[1] Mimecast (MIME) added to the index as of IPO 11/19/15, Okta (OKTA) added to the index as of IPO 4/7/17
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin(USD millions) Cap Value CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
Check Point Softw are 18,384 16,916 9.7x 9.0x 19.6x 16.7x 7% 8% 50% 54%Symantec 17,459 21,389 5.7x 4.3x 24.4x 9.9x 4% 32% 23% 44%Palo Alto Netw orks 12,177 11,323 7.2x 5.9x nm 25.0x 36% 23% nm 24%F5 Netw orks 8,262 7,248 3.6x 3.4x 11.9x 8.6x 4% 6% 30% 39%Fortinet 6,675 5,476 4.3x 3.7x 57.2x 18.1x 26% 17% 8% 20%Proofpoint 3,754 3,713 9.9x 7.4x nm 63.3x 41% 33% nm 12%FireEye 2,620 2,495 3.5x 3.4x nm 39.2x 15% 2% nm 9%Sophos 2,589 2,867 5.6x 5.0x nm 49.6x 9% 10% 3% 10%CyberArk 1,804 1,517 7.0x 5.6x 35.7x 24.1x 35% 25% 20% 23%Imperva 1,616 1,303 4.9x 4.1x nm 40.0x 13% 22% nm 10%Mimecast 1,483 1,373 8.0x 6.0x nm nm 26% 34% nm 8%Barracuda Netw orks 1,253 1,050 3.0x 2.8x 30.1x 15.8x 12% 7% 10% 18%Okta 907 683 4.3x 2.9x nm nm 87% 47% nm nmRadw are 758 589 3.0x 2.9x nm 54.2x (9%) 4% 1% 5%Axw ay Softw are 752 737 2.1x 1.9x 12.1x 10.5x 6% 10% 18% 19%VASCO Data Security 571 425 2.2x 2.3x 26.2x 26.8x (20%) (4%) 8% 9%Zix 305 282 4.7x 4.2x 23.7x 15.8x 10% 10% 20% 27%Trim Mean 4,179 3,848 5.1x 4.3x 24.6x 26.6x 16% 16% 15% 19%Median 1,804 1,517 4.7x 4.1x 24.4x 24.1x 12% 10% 18% 18%
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
Company Market Market Cap / Revenue Market Cap / EBT Revenue Growth EBT Margin(USD millions) Cap CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E CY2016A CY2017E
Charles Schw ab 58,039 7.8x 6.7x 19.5x 16.1x 18% 16% 40% 41%TD Ameritrade 22,785 6.9x 6.1x 17.9x 13.4x 4% 12% 38% 46%E*TRADE 10,507 5.0x 4.7x 12.0x 11.1x 17% 8% 42% 42%MarketAxess 7,664 20.7x 18.3x 40.0x 32.0x 22% 13% 52% 57%BGC Partners 5,623 2.2x 1.9x 12.7x 9.3x 2% 16% 17% 20%ICAP 3,073 4.9x 4.1x 22.2x 11.4x na 19% 22% 36%Interactive Brokers Group 2,720 2.0x 4.2x 9.7x 9.2x (1%) (53%) 21% 45%IG Group 2,588 1.8x 1.8x 3.4x 2.4x 3% 0% 53% 74%LendingClub 2,206 4.4x 3.8x na 40.5x 16% 15% na 9%Investment Technology Group 736 2.0x 1.9x 60.1x na (17%) 7% 3% naMonex Group 725 1.6x 1.5x na na (12%) 6% na naOn Deck Capital 335 1.2x 1.0x na 43.3x 14% 20% na 2%BinckBank 330 1.7x 1.8x 42.8x na (14%) (7%) 4% naGAIN Capital 298 0.7x 0.9x 5.0x 6.3x (4%) (17%) 15% 14%Elevate Credit 228 0.4x 0.3x na 2.2x 34% 20% na 15%
Trim Mean 4,584 3.2x 3.1x 20.2x 15.2x 6% 8% 28% 30%Median 2,588 2.0x 1.9x 17.9x 11.3x 3% 12% 22% 39%
Technology-Enabled Financial Institutions
Public Market Data
15
Recent Activity
JULY 2017
10x
13x
15x
18x
20x
1.0x
2.1x
3.3x
4.4x
5.5x
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
EV /
EBT
EV /
Reve
nue
5 Year LTM Revenue & EBT Multiples
Market Cap / LTM Revenue Market Cap / LTM EBT
80
110
140
170
200
230
260
Jul-12 Jul-13 Jul-14 Jul-15 Jul-16 Jul-17
5 Year M&A Fintech Sector Index vs. S&P 500, base = 100
M&A Tech-enabled Fin Institutions Index S&P 500
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
11/16/16
LendingTree (NASDAQ:TREE) acquired Iron Horse Holdings (dba: CompareCards) for $130mm. CompareCards is an online platform enabling consumer credit card comparisons, and providing credit education and credit health management solutions. The transaction consideration consists of $85mm cash at closing and up to $45mm of earn-out payments paid during 2017 and 2018.
11/10/16
Intrum Justitia (STO:IJ) acquired 1st Credit for £130mm ($161mm), valuing the Company at an implied 3.9x 2015 EBITDA. 1st Credit provides debt purchase and outsourced debt collection services for banks, credit card providers, utilities, telecoms, and retail companies.
DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description
6/13/17
Futu (Hong Kong, China) raised $146mm in a Series C funding round led by Tencent. Futu is an online brokerage platform serving Chinese investors trading United States and Hong Kong-listed Stocks. Existing investors, Matrix Partners China and Sequoia Capital China, also participated in the round.
5/29/17Max (Paris, France) raised €20mm (~$22.5mm) in funding led by Crédit Mutuel Arkea. Max is a personal assistant startup that offers traditional banking services, such as budget management and the aggregation of several bank accounts.
4/6/17 Initial Public Offering Elevate Credit (NYSE:ELVT) raised $80.6mm in IPO, implying an enterprise value of $350mm and valuing the company at an implied 0.5x LTM revenue
[1] Elevate (ELVT) added to the index as of IPO 4/6/17
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
16
MERGER AND ACQUISITION TRANSACTIONS
Software and Services Transaction Activity
Software and Services Transaction Multiples
JULY 2017
Note: Mid-market M&A defined as transactions with enterprise values below $1 billion.
(1)
(1)
(1)
0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
0
50
100
150
200
250
300
350
400
Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
2015 2016 2017
Agg
rega
te V
alue
($b
n)
Num
ber
of T
rans
actio
ns
Number of Transactions Aggregate Value
0x
1x
2x
3x
4x
5x
6x
7x
0x
6x
12x
18x
24x
30x
36x
42x
Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
2014 2015 2016 2017
EV
/ R
even
ue
EV
/ E
BIT
DA
EV / EBITDA EV / Revenue
CLIENTS CHOOSE M&A TO ADVISE THEM ON THEIR IMPORTANT STRATEGIC MOVES
17
has invested in
Marlin & Associates acted as strategic and financial advisor to Aquiline Capital
Partners.
Dublin, Ireland
New York, NY
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to Varden Technologies Inc.
Windsor, CT
Boston, MA
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor
to Alacra, Inc.
Pa lo A lto, CA
New York, NY
rece ived an investment from
Marlin & Associates acted as exclusive strategic and financial advisor
to Trunomi.
Campbell, CA
Brentwood, TN
a portfolio company of
Marlin & Associates acted as strategic and financial advisor to Agilum Healthcare Intelligence.
has been acquired by
JULY 2017
New York City, NY
Lake Success, NY
Marlin & Associates acted as exclusive strategic and financial advisor to M&O Systems, Inc.
has been acquired by
“Throughout this process, the team at Marlin & Associates provided great financial and strategic advice. They served as a true strategic partner and integral part of the team as they guided the complex cross-border carve-out project. Marlin & Associates unique industry expertise played a critical role in bringing this project to a successful conclusion for all stakeholders." Eric SinclairPresident, TMX Datalinx
Phoenix, AZ
Boston, MA and San Francisco, CA
Marlin & Associates acted as exclusive strategic and
financial advisor to BillingTree
has completed a majority recapitalization with
Salt Lake City, UT
Chicago, ILMarlin & Associates acted as
exclusive strategic and financial advisor to iTransact Group, LLC
has been acquired byreceived an investment from
Port Talbot, United Kingdom
London, United Kingdom
Marlin & Associates acted as exclusive strategic and financial
advisor to Vizolution.
San Mateo, CA
Marlin & Associates acted asexclusive strategic and
financial advisor to Xignite.
received a strategicinvestment from
Tokyo, Japan
Paris, France
Palo Alto, CA
Marlin & Associates acted as exclusive strategic and financial
advisor to Everteam.
has acquired the Business Process Management business from
Lucca, Italysecured a $36 million
investment from
Milan, ItalyMarlin & Associates acted as
exclusive strategic and financial advisor to Tagetik Software srl.
Hong Kong, China
Hong Kong, China
Marlin & Associates acted as strategic and financial advisor to
Wisers Information Limited.
has raised capital from
Wixom, MIhas acquired
Hamilton, NJMarlin & Associates acted as
exclusive strategic and financial advisor to RevSpring Inc.
Washington, D.C.
has been acquired by
London, United Kingdom
Marlin & Associates acted as exclusive strategic and financial advisor to Current Analysis, Inc.
Woburn, MA
has been acquired by
Chicago, IL
Marlin & Associates acted as exclusive strategic and financial advisor to ByAllAccounts, Inc.
Dublin, Ireland
London, United Kingdom
Marlin & Associates acted as exclusive strategic and financial advisor to
Information Mosaic.
has been acquired by
New York City, NY
has been acquired by
a portfolio company of
Marlin & Associates acted as exclusive strategic and financial
advisor to Advise Technologies, LLC
London, UK
received an investment from
Marlin & Associates acted as exclusive strategic and financial
advisor to OpenGamma
a portfolio company of Hamilton, Bermuda
Marlin & Associates acted as exclusive strategic and financial advisor to QuoVadis and ABRY
has been acquired by
Note: Not a complete list.
Toronto, Canada
Atlanta, GA
Marlin & Associates acted as exclusive strategic and financial
advisor to TMX Group
has sold the Atrium wireless and extranet infrastructure businesses to
Private equity funds managed by Blackstone and by the Goldman Sachs
Merchant Banking Division (together, the “Sponsors”) have agreed to acquire
From affiliates of Kohlberg Kravis Roberts & Co. L.P.
Marlin & Associates advised the Sponsors.
Darien, CThas received an equity
investment from
Atlanta, GA
Boston, MA
Marlin & Associates acted as exclusive strategic and financial
advisor to TMX Group
M&A Award USA TMT Advisory Firm of the Year (2012, 2015) – Acquisition International
• Financial Technology Deal of the Year (2012, 2011)• North America Small Mid Markets Corporate Deal of the Year (2013)• Corporate M&A Deal of the Year (2010)• Technologies Deal of the Year (2010)* Firm-wide Awards
• Cross-Border Deal of the Year (2016)*• Cross-Border Boutique Investment Banking Firm of the Year (2016)*• Boutique Investment Banking Firm of the Year (2014, 2015, 2016)*• Advisory Firm of they Year (2015)*• Middle Market International Professional Services (B-to-B) Deal of the Year (2013)• Financial Services Deal of the Year (2013, 2012 and 2011)• Information Technology Deal of the Year (2011)• Middle Market Deal of the Year <$25M (2011)• Corporate and Strategic Acquisition of the Year (2011)• Middle Market Financial Services Deal of the Year (2011 and 2010)• Middle Market Information Technology Deal of the Year (2011 and 2010)• Middle Market International Financial Services Deal of the Year (2013 and 2010)• Middle Market International Information Technology Deal of the Year (2010)• Middle Market Financial Services Turnaround Deal of the Year (2009)• Middle Market Information Technology Turnaround Deal of the Year (2009)• Middle Market International Deal of the Year(2008)• Middle Market Financial Services Deal of the Year (2008)• Middle Market Technology Deal of the Year (2008)• Middle Market Investment Banking Firm of the Year (2008 and 2007)*• Middle Market International/Cross Border Deal of the Year (2007, Below $100M)• Middle Market Financial Services Deal of the Year (2007, Below $100M)• Middle Market Financing Agent of the Year – Equity (2007)*
PEER AND INDUSTRY GROUP RECOGNITION
18
Boutique Investment Banking Firm of the Year(2014, 2015, 2016) - The M&A Advisor
The M&A Advisor and The M&A Forum have recognized Marlin & Associates for excellence in multiple deal categories including:
The Global M&A Network has recognized Marlin & Associates for excellence in multiple deal categories through its M&A Atlas Awards:
TMT Advisory Firm of the Year (2017)
Boutique Investment Banking Firm of the
Year(2017)
– ACQ5 (Acquisition Finance
Magazine)
“We are always grateful to be recognized for our hard work, but we are more pleased that we areable to help our clients achieve the results that they seek.”
Ken MarlinFounder and Managing Partner
JULY 2017
Note: Not a complete list.
Ken Marlin
Founder and Managing Partner of M&A• Twice named to II’s Tech 50• Member Market Data Hall of Fame• MD Veronis Suhler Stevenson• CEO of Telesphere Corporation • CEO of Telekurs (NA)• EVP Bridge Information systems• SVP at Dun & Bradstreet• BA from the University of California (Irvine)• MBA from UCLA, post-MBA from New
York University Jason Panzer
Chief Operating Officer of M&A• 20+ years of M&A experience advising
technology and PE firms, globally• VP Business Development at FactSet• M&A attorney of Skadden, Arps, Slate,
Meagher and Flom• CFO of JCF Group• MBA from Columbia Business School• J.D. from Fordham Law School• CFA Charterholder
Paul Friday
• 20+ years of investment banking experience• Experience working with both large
corporations and entrepreneurial technology-based companies
• Formerly at Robertson Stephens and PaineWebber (UBS)
• BS, Finance from Pennsylvania State University
• 18+ years of investment banking andprivate equity experience
• Named twice to Dealer’s Digest and recently M&A Advisor’s “40-Under-40”
• Founded Marlin & Associates with Ken Marlin
• Formerly at Veronis Suhler Stevenson, Morgan Stanley, and American International Group
• BS from Binghamton University
Tom Selby
• 18+ years of M&A experience • VP of Business Development at SunGard• Founder of software company sold to
SunGard • Started career designing trading software
for TD Bank• BaSC, Engineering from University of
Toronto
Jonathan Kaufman
• 15+ years of corporate finance experience
• Thought leader in Fintech• 8+ years in investment banking at UBS
and Deutsche Bank• BS from Union College• MBA from University of Virginia’s Darden
School of Business• Named to Deal’s Digest “40-Under-40”
MARLIN AND ASSOCIATES: WHO WE ARE
OUR SENIOR TEAM BRINGS EXTENSIVE DEPTH, BREADTH AND INDUSTRY EXPERTISE TO OUR CLIENTS
Michael Maxworthy
Paul Friday
19
JULY 2017
"The Marlin & Associates team was a highly valued player in completing our transaction. Their professional expertise and commitment to the process, preparation, positioning, presentation, and leadership got us to the finish line. They’re smart, available whenever needed, and bring the work ethic to get the deal done.”
Roman BrunnerCEO, QuoVadis
Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 6/30/17. These companies are asample of firms in the sector as M&A defines it, and do not comprise a comprehensive list of all firms in the sector. M&A calculates mean andmedian multiples for the sector using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflectedabove.
New York | San Francisco | Washington, D.C. | Toronto
www.MarlinLLC.com
20