bank of the year”, middle...according to bloomberg. and the big keep getting bigger: facebook is...
TRANSCRIPT
May, 2014 Dear Clients and Friends,
Welcome to our May 2014 Market Update.
Is it 2007 redux? Cash sitting on balance sheets is at record highs; interest rates are low; and banks are lending at multiples we haven’t seen in years. The result: so far this year there has been more than $49bn in announced m&a transactions, more than double the value in the same period last year, according to Bloomberg. And the big keep getting bigger: Facebook is buying WhatsApp for $19bn and Oculus for $2bn; Google bought NEST for $3.2bn; IBM bought Silverpop on the heels of their March acquisition of Cloudant. It’s not 2007. But it is a busy time.
The attached report focuses on our current sense of m&a values, activity and trends for the dozen plus sectors that we follow and sometimes lead. Some of the notable deals this past month include:
Goldman Sachs (NYSE:GS) and Blackstone (NYSE:BX) (together advised by Marlin & Associates) agreed to acquire a majority stake in Ipreo for a reported $975mm;
Summit Partners (Boston, MA) agreed to acquire a majority stake in ABILITY Network for $550mm;
The Shizuoka Bank (Shizuoka, Japan) agreed to acquire a minority stake in Monex Group for ¥24.4bn ($235mm);
TIBCO Software (Nasdaq:TIBX) acquired Jaspersoft for $185mm; Alignment Healthcare (Irvine, CA) raised $125mm in funding from General Atlantic; 2Checkout (Columbus, OH) raised $60mm in funding from Chicago Growth Partners and
Trident Capital;
Morningstar (NasdaqGS:MORN) acquired Marlin & Associates’ client, ByAllAccounts, for
$28mm; and IBM (NYSE:IBM) agreed to acquire Silverpop Systems for an undisclosed sum.
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, DC, Toronto, Canada, and Hong Kong, China and has been the recipient of numerous awards including “Middle-Market Investment Bank of the Year”, "Middle-Market Financing Agent of the Year - Equity", and “TMT Advisory Bank of the Year”. Two transactions on which Marlin & Associates advised have been recognized as “Deals-of-the Decade”. Marlin & Associates' team of professionals has advised over 200 information-technology transactions.
Sincerely,
Kenneth B. Marlin
www.MarlinLLC.com
M&A Market Update
Investment Banking and Strategic Advisory to the Technology, Information and Healthcare Industries
www.MarlinLLC.com
May 2014
New York, NY San Francisco, CA Washington, DC
Hong Kong, China Toronto, Canada
Marlin & Associates Market Update – MAY 2014
Sector Comparison Snapshot 3
Sector Analyses
Application Software 4
B2B E-commerce & Marketing Technologies 5
Banking Software & Processors 6
Business Intelligence Software 7
Capital Markets Software 8
Data & Analytics – Financial Services 9
Financial Processors & Services 10
Healthcare Information Software Systems 11
Information & Market Research 12
Insurance Technology 13
Payment Processors 14
Securities Exchanges 15
Security Software 16
Technology-Enabled Financial Institutions 17
Technology-Enabled Healthcare Services 18
Asia-Pacific Financial Technology 19
Merger-and-Acquisition Activity Trends 20
© Marlin & Associates Holding LLC. M&A is a registered trademark of Marlin & Associates. Other names, trademarks, and logos are properties of their respective holders. Marlin & Associates Securities LLC, a wholly-owned subsidiary of Marlin & Associates Holding LLC, is a broker-dealer registered with the Securities and Exchange Commission and is a
FINRA/SIPC member firm (www.finra.org). Investment banking and/or securities are offered through Marlin & Associates Securities LLC. The information and any opinions contained in this report are for information purposes only. While they have been obtained from sources that we consider reliable, we do not represent such information and opinions are accurate or complete, and thus should not be relied upon as such. The information contained in this report does not constitute an offer to sell or a solicitation of an offer to buy any security. The
price and value of the companies referred to in this communication may fluctuate. Past performance is not indicative or a guarantee of future performance.
2
Sector Comparison Snapshot: Current Revenue & EBITDA Multiples
Source: Marlin & Associates, Capital IQ and Public sources. Implied trim mean multiples as of 4/30/14. Marlin calculates mean and median multiples for each sector using data from a set of firms that it believes to be reasonable for that sector and which may not be identical to the set reflected on the
sector pages herein. * Tech-enabled Financial Institutions multiples calculated using Market Cap / Revenue and Market Cap / EBT. 3
2.8x
2.8x
3.0x
3.0x
3.2x
3.5x
3.9x
3.9x
3.9x
4.0x
4.3x
4.6x
5.1x
5.3x
5.4x
8.1x
0.0x 1.0x 2.0x 3.0x 4.0x 5.0x 6.0x 7.0x 8.0x 9.0x
Financial Processors & Svcs
Tech-enabled Healthcare Svcs
Insurance Technology
Tech-enabled Financial Inst. *
Information & Market Research
Capital Markets Software
Application Software
Banking Software & Processors
Healthcare Info Software
Payment Processors
Security Software
APAC FinTech
Data & Analytics - FinSvcs
B2B E-commerce & Marketing Technologies
Business Intelligence Software
Securities Exchanges
Enterprise Value / 2013 Revenue
13.3x
13.3x
13.5x
13.6x
14.1x
14.4x
14.5x
16.5x
16.6x
17.3x
17.5x
17.6x
18.1x
18.1x
20.4x
30.4x
0.0x 4.0x 8.0x 12.0x 16.0x 20.0x 24.0x 28.0x 32.0x
Securities Exchanges
Tech-enabled Financial Inst. *
Data & Analytics - FinSvcs
Insurance Technology
Application Software
Information & Market Research
Payment Processors
B2B E-commerce & Marketing Technologies
Tech-enabled Healthcare Svcs
Security Software
Business Intelligence Software
Banking Software & Processors
Capital Markets Software
Financial Processors & Svcs
Healthcare Info Software
APAC FinTech
Enterprise Value / 2013 EBITDA
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Application Software
4
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/28/14 TIBCO Software (Nasdaq:TIBX) acquires Jaspersoft for $185mm.
4/10/14 IBM (NYSE:IBM) agrees to acquire Silverpop Systems for an undisclosed sum.
3/31/14 Siris Capital Group (New York, NY) acquires Stratus Technologies for $352mm.
3/4/14 MuleSoft (San Francisco, CA) raises $50mm in a round of funding from Bay Partners and other investors.
2/18/14 Court Square Capital (New York, NY), in partnership with management of AFS Technologies, acquires AFS Technologies for an undisclosed sum.
5x
10x
15x
20x
25x
1.0x
2.0x
3.0x
4.0x
5.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
5x
10x
15x
20x
25x
1.0x
2.0x
3.0x
4.0x
5.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014EOracle 187,026 174,506 4.6x 4.4x 10.7x 9.0x 1% 5% 43% 49%SAP 96,626 96,171 4.1x 4.0x 12.0x 11.3x 4% 4% 34% 35%Intuit 21,513 20,681 5.0x 4.4x 15.9x 10.8x 12% 14% 31% 41%CA Technologies 13,503 12,420 2.7x 2.8x 7.9x 7.1x (2%) (3%) 34% 39%Amdocs 7,550 6,441 1.9x 1.8x 10.3x 8.9x 4% 7% 19% 20%Constellation Softw are 4,693 5,020 4.1x 2.9x 32.4x 15.5x 36% 41% 13% 19%Concur Technologies 4,554 4,423 7.5x 6.1x nm 36.5x 27% 24% 6% 17%TIBCO Softw are 3,285 3,070 2.9x 2.7x 15.9x 9.6x 4% 8% 18% 28%Softw are AG 3,092 3,246 2.4x 2.5x 9.6x 8.8x (7%) (3%) 25% 28%NICE Systems 2,547 2,345 2.5x 2.3x 13.7x 9.8x 8% 7% 18% 23%Manhattan Associates 2,421 2,295 5.5x 5.0x 21.4x 17.2x 10% 12% 26% 29%Compuw are 2,295 2,207 3.0x 2.9x 17.5x 13.1x 0% 6% 17% 22%SciQuest 587 556 6.2x 5.3x nm 30.5x 36% 16% na 17%
Trim Mean 14,734 14,393 3.9x 3.6x 14.1x 13.1x 9% 9% 24% 27%Median 4,554 4,423 4.1x 2.9x 13.7x 10.8x 4% 7% 22% 28%
EV / Revenue EV / EBITDA EBITDA MarginRevenue Growth
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
B2B E-commerce & Marketing Technologies
5
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/16/14 Cielo (BOVESPA:CIEL3) agrees to acquire Stelo for an undisclosed sum.
3/25/14 RelateIQ (Palo Alto, CA) raises $40mm in a Series C round from Redpoint Ventures and other existing and new investors.
3/12/14 The Carlyle Group LP (Nasdaq:CG) acquires eCommerce Industries for an undisclosed sum.
2/23/14 eCommera (London, United Kingdom) raises $41mm in Series C funding from The Dawn Capital Fund and other existing investors.
1/13/14 Volusion (Austin, TX) raises $35mm in a debt financing round from Silicon Valley Bank.
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
NetSuite 5,832 5,623 13.6x 10.3x na nm 34% 31% na 12%Mercadolibre 4,118 3,921 8.3x 7.7x 23.7x 22.4x 26% 7% 44% 37%Demandw are 1,733 1,458 14.1x 10.1x na nm 31% 39% na 4%Marketo 1,069 958 10.0x 6.8x na na 64% 47% na naConstant Contact 839 708 2.5x 2.1x 26.5x 11.8x 13% 16% 11% 21%Focus Technology 739 585 7.1x na 23.2x na 14% na 35% naChannelAdvisor 635 541 8.0x 6.3x na na 27% 25% na naDigital River 470 213 0.5x 0.6x 6.6x 4.7x 5% (3%) 9% 12%Demand Media 376 318 0.8x 0.8x 7.1x 5.8x 4% (3%) 12% 14%Points International 350 285 1.4x 1.0x 55.1x 21.2x 45% 37% 4% 7%QuinStreet 265 228 0.8x 0.8x 8.5x 6.3x (10%) (4%) 8% 12%Mediagrif Interactive 261 292 5.0x 4.4x 13.2x 10.7x 5% 14% 40% 47%Speed Commerce 214 245 0.5x 0.5x 13.6x 10.2x 4% 1% 4% 5%
Trim Mean 987 867 5.3x 4.1x 16.5x 11.0x 19% 16% 17% 15%Median 635 541 5.0x 3.3x 13.6x 10.5x 14% 15% 11% 12%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
15x
20x
25x
30x
35x
40x
45x
50x
55x
0.0x
2.0x
4.0x
6.0x
8.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
15x
20x
25x
30x
35x
40x
45x
50x
55x
0.0x
2.0x
4.0x
6.0x
8.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
STELO
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Banking Software & Processors
6
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/14/14 Fidelity National Information Services (NYSE:FIS) acquires Credit Management Solutions for an undisclosed sum.
3/31/14 Bottomline Technologies (Nasdaq:EPAY) agrees to acquire Andera for $48mm, valuing the Company at an implied 3.2x LTM revenue.
3/21/14 Equiniti Group (West Sussex, United Kingdom) acquires Pancredit Systems for an undisclosed sum.
2/25/14 Scentan Ventures Tradeshift (San Francisco, CA) raises $75mm in Series C funding from Scentan Ventures.
2/10/14 Misys Limited (London, United Kingdom) acquires IND Group for an undisclosed sum.
5x
10x
15x
20x
25x
0.0x
1.0x
2.0x
3.0x
4.0x
5.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
5x
10x
15x
20x
25x
0.0x
1.0x
2.0x
3.0x
4.0x
5.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014EFiserv 15,718 19,259 4.0x 3.8x 13.9x 11.7x 9% 5% 29% 33%FIS 15,596 19,805 3.3x 3.1x 12.6x 10.2x 5% 5% 26% 30%Jack Henry & Associates 4,714 4,569 3.9x 3.6x 11.4x 10.4x 10% 7% 34% 35%Oracle Financial Services 4,219 4,219 6.8x 6.1x 18.1x 16.3x 8% 12% 38% 37%Temenos Group 2,501 2,597 5.6x 5.1x 24.9x 16.0x 4% 8% 22% 32%ACI Worldw ide 2,195 2,921 3.4x 2.7x 15.7x 10.0x 30% 24% 22% 27%Bottomline Technologies 1,173 1,095 4.1x 3.4x 37.7x 15.9x 12% 19% 11% 21%Ellie Mae 709 634 4.9x 4.2x 25.3x 15.9x 26% 17% 20% 27%Polaris Financial Technology 296 196 0.5x 0.4x 4.2x 3.2x 4% 12% 12% 14%Sw ord Group 241 197 1.3x 1.2x 9.1x 7.1x (10%) 10% 15% 17%Microgen 178 143 2.8x 2.9x 8.6x 10.8x (8%) (1%) 33% 26%Gresham Computing 145 138 5.8x 5.4x 36.4x 25.5x 36% 7% 16% 21%
Trim Mean 3,182 3,583 3.9x 3.5x 17.6x 12.4x 10% 10% 23% 27%Median 1,684 1,846 3.9x 3.5x 14.8x 11.3x 8% 9% 22% 27%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Business Intelligence Software
7
[1]Tableau Software (DATA) added to the index as of IPO day 5/17/13
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/29/14 Dun & Bradstreet (NYSE:DNB) acquires Indicee for an undisclosed sum.
4/23/14 Noetix (Redmond, WA) acquires Kalido for an undisclosed sum.
4/16/14 FICO (NYSE:FICO) acquires Karmasphere for an undisclosed sum.
3/19/14 Platfora (Palo Alto, CA) raises $38mm in Series C round from new investor Tenaya Capital and existing investors.
3/18/14 Cloudera (Palo Alto, CA) raises $900mm from Intel Capital, T. Rowe Price Group, Google Ventures and MSD Capital.
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Open Text 6,024 7,021 5.1x 3.8x 16.6x 11.7x 8% 35% 33% 44%Splunk 5,896 4,999 16.5x 12.3x na nm 52% 34% na 3%Informatica 3,968 3,238 3.4x 3.1x 19.7x 11.5x 17% 12% 20% 30%Tableau Softw are 3,883 3,630 15.6x 11.1x nm na 82% 41% 8% naVerint Systems 2,387 2,625 2.9x 2.4x 16.0x 9.5x 8% 22% 20% 30%Qlik Technologies 1,961 1,707 3.6x 3.1x nm 40.2x 21% 17% 3% 9%Microstrategy 1,372 1,006 1.7x 1.7x 25.0x 21.1x 2% 6% 7% 8%Actuate 269 204 1.5x 2.1x 14.9x 28.7x (3%) (26%) 10% 5%
Trim Mean 3,245 2,868 5.4x 4.2x 17.5x 18.3x 18% 21% 13% 17%Median 3,135 2,932 3.5x 3.1x 16.6x 16.4x 12% 19% 10% 9%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
8x
16x
24x
32x
40x
0.0x
2.0x
4.0x
6.0x
8.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples[1]
EV / LTM Revenue EV / LTM EBITDA
8x
16x
24x
32x
40x
0.0x
2.0x
4.0x
6.0x
8.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples[1]
EV / LTM Revenue EV / LTM EBITDA
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
6x
8x
10x
12x
14x
16x
18x
20x
22x
1.0x
2.0x
3.0x
4.0x
5.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
6x
8x
10x
12x
14x
16x
18x
20x
22x
1.0x
2.0x
3.0x
4.0x
5.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014ESS&C Technologies 3,382 4,034 5.7x 5.3x 14.3x 12.7x 29% 8% 40% 41%SimCorp 1,589 1,523 4.9x 4.4x 19.4x 16.5x 8% 10% 25% 27%Advent Softw are 1,551 1,801 4.7x 4.5x 25.3x 15.1x 7% 4% 19% 30%Fidessa group 1,440 1,317 2.8x 2.8x 14.4x 10.4x 0% 1% 19% 26%Envestnet 1,339 1,289 5.3x 3.9x 54.5x 24.3x 54% 38% 10% 16%IRESS 1,186 1,294 5.6x 4.1x 21.4x 13.0x 21% 37% 26% 31%First Derivatives 323 349 3.1x 2.6x 16.6x 14.9x 24% 17% 19% 18%Linedata Services 230 287 1.3x 1.3x 6.0x 5.2x 11% 1% 22% 25%Brady 113 101 2.0x 1.8x 35.7x 10.3x 4% 12% 6% 18%StatPro Group 94 87 1.6x 1.6x 9.8x 11.4x 2% 1% 16% 14%Lombard Risk Management 45 43 1.4x 1.2x 4.5x 3.6x 23% 15% 30% 33%
Trim Mean 874 894 3.5x 3.0x 18.1x 12.2x 14% 12% 21% 25%Median 1,186 1,289 3.1x 2.8x 16.6x 12.7x 11% 10% 19% 26%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Capital Markets Software
8
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/14/14 Goldman (NYSE:GS) and Blackstone (NYSE:BX) agree to acquire a majority stake in Ipreo for a reported $975mm. (advised by M&A)
4/1/14 Morningstar (NasdaqGS:MORN) acquires ByAllAccounts for $28mm.
4/1/14 Wealthfront (Palo Alto, CA) raises $35mm from DAG Ventures, Greylock Partners, Index Ventures, Ribbit Capital and The Social+Capital Partnership.
3/21/14 Pico Quantitative Trading (Chicago, IL) acquires SpryWare for an undisclosed sum.
3/4/14 HgCapital (London, United Kingdom), together with the Ullink SAS management team, acquires Ullink SAS for an undisclosed sum.
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Data & Analytics – Financial Services
9
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA MarginUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Experian 19,088 22,390 4.6x 4.3x 13.4x 12.5x 4% 7% 34% 35%Moody's 17,152 17,387 5.8x 5.4x 13.0x 11.8x 9% 8% 45% 46%Verisk Analytics 10,241 11,085 6.9x 6.3x 15.1x 13.7x 13% 10% 46% 46%Equifax 8,809 10,382 4.5x 4.2x 12.8x 12.1x 11% 6% 35% 35%MSCI 4,808 5,257 5.1x 5.0x 11.6x 12.0x 9% 1% 44% 42%CoStar Group 4,640 4,565 10.4x 8.1x 48.6x 26.3x 26% 28% 21% 31%FactSet Research Systems 4,591 4,488 5.2x 4.8x 13.7x 12.9x 6% 7% 38% 37%CoreLogic 2,563 3,840 2.9x 2.8x 14.2x 10.3x 8% 2% 20% 28%FICO 2,020 2,395 3.2x 3.1x 12.5x 10.6x 6% 5% 26% 29%
Trim Mean 7,543 8,143 5.1x 4.7x 13.5x 12.2x 9% 6% 35% 36%Median 4,808 5,257 5.1x 4.8x 13.4x 12.1x 9% 7% 35% 35%
6x
8x
10x
12x
14x
2.0x
3.0x
4.0x
5.0x
6.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
6x
8x
10x
12x
14x
2.0x
3.0x
4.0x
5.0x
6.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
3/14/14 Fitch Group, a subsidiary of The Hearst Corporation (New York, NY), acquires Business Monitor International for an undisclosed sum.
3/13/14 Fair Isaac Corporation (NYSE:FICO) agrees to acquire InfoCentricity for an undisclosed sum.
2/21/14 Moody’s (NYSE:MCO) agrees to acquire a 26.5% stake in ICRA for INR 5.3bn ($85.3mm), implying an enterprise value of INR 19.6bn ($316mm), valuing the Company at an implied 7.1x LTM revenue and 26.5x LTM EBITDA.
1/8/14 SNL Financial (Charlottesville, VA) acquires IntierraRMG for an undisclosed sum.
12/18/13 KPMG LLP (New York, NY) acquires Link Analytics for an undisclosed sum.
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Financial Processors & Services
10
Note: Outstanding proposal from Ironbridge Capital to acquire Bravura Solutions as of 6/28/13
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/1/14 Computershare (ASX:CPU) acquires SG Vestia for an undisclosed sum.
3/18/14 Vestar Capital Partners (New York, NY) acquires Institutional Shareholder Services for $364mm.
2/26/14 Broadridge (NYSE:BR) acquires Emerald Connect for $60mm.
2/20/14 Lovell Minnick Partners (El Segundo, CA) acquires Keane for an undisclosed sum.
1/23/14 Cordium (London, United Kingdom) acquires HedgeStart for an undisclosed sum.
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA MarginUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Computershare 6,385 7,423 3.7x 3.7x 21.5x 16.3x 0% 1% 23% 28%Broadridge 4,758 5,042 2.2x 2.0x 12.4x 10.1x 7% 5% 20% 21%DST 3,909 4,135 2.2x 1.6x 11.1x 9.6x 40% (19%) 16% 22%Solium Capital 284 242 5.3x 3.9x 22.6x 15.9x 35% 15% 25% 27%GBST 185 193 2.6x 2.3x 20.4x 15.5x 15% 11% 15% 22%
Trim Mean 2,984 3,140 2.8x 2.7x 18.1x 13.8x 19% 6% 20% 24%Median 3,909 4,135 2.6x 2.3x 20.4x 15.5x 15% 5% 20% 22%
4x
6x
8x
10x
12x
14x
16x
18x
0.5x
1.5x
2.5x
3.5x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
4x
6x
8x
10x
12x
14x
16x
18x
0.5x
1.5x
2.5x
3.5x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/28/14 Truven Health (Ann Arbor, MI) acquires Fortel Analytics for an undisclosed sum.
4/16/14 Orange Health Solutions (Jacksonville, FL) raises $23mm in Series A funding from Great Point Partners and acquires MZI Healthcare.
4/16/14 Symphony Technology Group (Palo Alto, CA) acquires MDdatacor for an undisclosed sum.
4/7/14 Summit Partners (Boston, MA) agrees to acquire a majority stake in ABILITY Network for $550mm.
4/1/14 Connolly (Atlanta, GA) agrees to merge with iHealth Technologies for an undisclosed sum.
Healthcare Information Software Systems
11
6x
10x
14x
18x
22x
26x
1.0x
2.0x
3.0x
4.0x
5.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Cerner 18,069 17,199 6.1x 5.2x 23.1x 14.8x 9% 17% 26% 35%athenahealth 4,635 4,729 7.9x 6.4x nm 36.1x 41% 25% 9% 18%Allscripts 2,717 3,216 2.3x 2.2x nm 14.1x (5%) 4% 1% 16%The Advisory Board 2,125 2,053 4.1x 3.6x 33.8x 19.7x 16% 15% 12% 18%Medidata 1,892 1,903 6.9x 5.6x 59.7x 23.7x 27% 23% 12% 24%CompuGroup Medical 1,302 1,719 2.6x 2.4x 15.6x 11.3x 3% 9% 17% 22%Quality Systems 889 795 1.8x 1.7x 10.9x 8.6x (4%) 5% 17% 20%Computer Programs & Systems 704 682 3.4x 3.2x 12.7x 11.2x 10% 5% 27% 29%Merge 219 428 1.8x 2.0x 16.6x 10.2x (7%) (7%) 11% 19%
Trim Mean 2,038 2,157 3.9x 3.5x 20.4x 15.0x 8% 11% 15% 21%Median 1,892 1,903 3.4x 3.2x 16.6x 14.1x 9% 9% 12% 20%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
6x
10x
14x
18x
22x
26x
1.0x
2.0x
3.0x
4.0x
5.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Information & Market Research
12
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/23/14 J.D. Power and Associates, a business unit of McGraw Hill Financial (NYSE:MHFI), acquires Korrelate for an undisclosed sum.
4/2/14 Kantar Media Research acquires The Data Republic for an undisclosed sum.
3/17/14 Reed Business Information, a subsidiary of Reed Elsevier (LSE:REL), acquires Innovata for an undisclosed sum.
3/14/14 PT Primera Indonesia GfK (XTRA:GFK) acquires PT Primera Indonesia for an undisclosed sum.
3/11/14 Gartner (NYSE:IT) acquires Software Advice for an undisclosed sum.
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA MarginUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Reed Elsevier 32,062 37,224 3.7x 3.8x 12.7x 11.3x (1%) (4%) 29% 33%Thomson Reuters 29,696 37,256 2.9x 2.9x 13.9x 10.9x (3%) (1%) 21% 27%McGraw Hill Financial 20,493 20,615 4.2x 4.0x 11.8x 10.8x 10% 5% 36% 37%Nielsen 18,064 24,502 4.3x 3.9x 18.2x 13.1x 5% 11% 24% 29%Pearson 15,166 15,931 1.9x 1.9x 11.4x 11.0x 2% (2%) 16% 17%Wolters Kluw er 8,334 11,052 2.2x 2.2x 8.9x 9.0x (1%) 0% 25% 25%IHS 8,286 10,119 5.5x 4.5x 26.0x 14.6x 20% 21% 21% 31%Gartner 6,477 6,264 3.5x 3.2x 20.7x 16.4x 10% 9% 17% 20%Informa 4,903 6,226 3.3x 3.2x 10.0x 10.1x 2% 1% 32% 32%Dun & Bradstreet 4,176 5,462 3.3x 3.2x 10.7x 10.7x (0%) 2% 31% 30%UBM 2,731 3,512 2.6x 2.7x 11.0x 11.1x 3% (5%) 24% 25%Euromoney Institutional Investor 2,316 2,345 3.4x 3.3x 11.1x 10.8x 4% 4% 31% 30%comScore 1,060 1,031 3.6x 3.2x 39.3x 16.1x 12% 13% 9% 20%Forrester Research 695 540 1.8x 1.7x 15.3x 16.1x 2% 4% 12% 11%
Trim Mean 10,142 12,024 3.2x 3.1x 14.4x 12.2x 4% 4% 24% 27%Median 7,382 8,191 3.3x 3.2x 12.2x 11.0x 3% 3% 24% 28%
6x
8x
10x
12x
14x
16x
18x
1.0x
2.0x
3.0x
4.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
6x
8x
10x
12x
14x
16x
18x
1.0x
2.0x
3.0x
4.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Insurance Technology
Note: Guidewire Software (GWRE) added to the index as of IPO day 1/25/12
13
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/17/14 Solera Holdings (NYSE:SLH) acquires Auto Point for an undisclosed sum.
2/19/14 Innovation Group (LSE:TIG) acquires LAS Claims Management for £35mm ($59mm).
2/10/14 Relay Software (Belfast, United Kingdom) raises an undisclosed sum from HgCapital.
1/28/14 Kohlberg Kravis Roberts & Co. (NYSE:KKR) acquires a majority stake in Sedgwick Claims Management Services for $2.4bn.
1/14/14 Verisk Analytics (Nasdaq:VRSK) agrees to acquire EagleView Technologies for $650mm, valuing the Company at an implied 5.3x LTM revenue and 17.9x LTM EBITDA.
Company Market EnterpriseUSD millions Cap Value CY2013E CY2014E CY2013E CY2014E CY2013E CY2014E CY2013E CY2014E
Solera Holdings 4,459 5,857 6.6x 5.6x 15.8x 13.8x 11% 18% 41% 40%Guidew ire Softw are 2,544 2,099 6.8x 5.8x 61.6x 48.1x 19% 17% 11% 12%CorVel 968 935 2.0x 1.8x nm n/a 12% 8% na n/aEbix 608 607 3.0x 2.9x 7.3x 7.6x 3% 3% 41% 38%Innovation Group 535 489 1.4x 1.3x 9.3x 8.4x 8% 9% 15% 15%Sapiens 358 288 2.1x 1.8x 15.7x 13.0x 19% 16% 14% 14%COR&FJA 73 68 0.4x 0.5x nm 5.4x (4%) (21%) na 9%
Trim Mean 1,003 884 3.0x 2.7x 13.6x 10.7x 10% 10% 23% 20%Median 608 607 2.1x 1.8x 15.7x 10.7x 11% 9% 15% 15%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
5x
10x
15x
20x
25x
30x
1.0x
1.5x
2.0x
2.5x
3.0x
3.5x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITDA
EV /
Reve
nue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
5x
10x
15x
20x
25x
30x
1.0x
1.5x
2.0x
2.5x
3.0x
3.5x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV
/ E
BIT
DA
EV
/ R
even
ue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Payment Processors
14
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/24/14 2Checkout (Columbus, OH) raises $60mm in funding from Chicago Growth Partners and Trident Capital.
4/24/14 ShopKeep (New York, NY) raises $25mm in Series C funding from Thayer Street Partners and existing investors.
4/16/14 Warburg Pincus (New York, NY) agrees to acquire Electronic Funds Source for an undisclosed sum.
4/15/14 The Currency Cloud (London, United Kingdom) raises $10mm in Series B funding from Anthemis Group, Atlas Venture and other existing investors.
3/10/14 Euronet Worldwide (Nasdaq:EEFT) agrees to acquire HiFX for $242mm, valuing the Company at an implied 3.7x LTM revenue and 13.3x LTM EBITDA.
6x
8x
10x
12x
14x
16x
1.0x
2.0x
3.0x
4.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA MarginUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
FleetCor Technologies 9,780 10,883 12.2x 10.0x 22.1x 17.0x 27% 22% 55% 59%Western Union 8,716 10,866 2.0x 1.9x 7.5x 7.9x (2%) 2% 26% 24%Vantiv 6,118 8,198 7.0x 6.0x 14.1x 13.1x 15% 17% 50% 46%Total System Services 5,985 7,132 3.3x 2.9x 14.3x 9.8x 14% 14% 23% 30%Global Payments 4,841 5,477 2.2x 2.1x 10.6x 9.7x 7% 8% 21% 21%Wirecard 4,703 4,278 6.1x 5.1x 25.3x 18.5x 24% 20% 24% 28%WEX 3,757 4,103 5.7x 5.3x 13.7x 11.7x 15% 9% 42% 45%Euronet Worldw ide 2,427 2,378 1.7x 1.6x 13.3x 10.3x 11% 8% 13% 15%EVERTEC 1,929 2,632 7.4x 7.0x 18.9x 13.9x 5% 6% 39% 50%Heartland Payment Systems 1,545 1,653 2.8x 2.6x 11.3x 10.6x 13% 8% 24% 24%PayPoint 1,310 1,269 3.6x 3.4x 15.2x 14.2x 2% 6% 23% 24%Blackhaw k Netw ork Holdings 1,250 1,235 1.1x 0.9x 12.0x 9.1x 19% 25% 9% 10%Moneygram International 949 2,072 1.4x 1.4x 7.2x 7.1x 10% 1% 20% 20%Xoom 931 726 5.9x 4.6x 63.9x 51.4x 53% 30% 9% 9%Cass Information Systems 587 362 3.1x 3.1x 9.9x n/a 1% (2%) 31% n/a
Trim Mean 3,420 4,001 4.0x 3.6x 14.5x 12.2x 12% 11% 27% 28%Median 2,427 2,632 3.3x 3.1x 13.7x 11.1x 13% 8% 24% 24%
6x
8x
10x
12x
14x
16x
1.0x
2.0x
3.0x
4.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Securities Exchanges
15
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/16/14 FRMO (Elmsford, NY) acquires a 37.6% stake in The Bermuda Stock Exchange for an undisclosed sum.
4/8/14
(Indices Business)
FTSE (London, United Kingdom) acquires the Indices Business of MTS for an undisclosed sum.
3/24/14 Ambit (Mumbai, India) agrees to acquire a 5% stake in the Indian Energy Exchange for $12mm.
3/24/14 MTS (Rome, Italy) agrees to acquire Bonds.com for $15mm for an undisclosed sum.
1/7/14 JPMorgan Chase (NYSE:JPM) acquires a minority stake in Chi-X Global Holdings for an undisclosed sum.
8x
10x
12x
14x
16x
5.0x
6.0x
7.0x
8.0x
9.0x
10.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
8x
10x
12x
14x
16x
5.0x
6.0x
7.0x
8.0x
9.0x
10.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2012A CY2013A CY2014E
CME Group 23,626 24,613 8.4x 7.9x 13.0x 12.4x 1% 6% 67% 65% 64%Hong Kong Exchange 20,943 20,557 18.3x 16.1x 27.7x 22.9x 21% 14% 73% 66% 70%IntercontinentalExchange (ICE) 19,422 23,622 14.1x 6.4x 21.9x 10.8x 23% 122% 69% 64% 59%Deutsche Börse Group 13,492 14,836 4.9x 4.7x 10.9x 9.4x (0%) 4% 48% 45% 50%BM&F Bovespa 9,738 8,123 8.5x 8.5x 13.0x 12.8x 3% 0% 68% 65% 66%London Stock Exchange (LSE) 8,338 9,564 5.3x 4.8x 10.9x 10.2x 26% 10% 51% 48% 47%The Nasdaq OMX Group 6,410 8,344 4.4x 3.9x 9.0x 8.4x 13% 12% 53% 49% 47%Australian Exchange (ASX) 6,349 5,609 10.3x 8.8x 13.6x 11.5x (7%) 17% 75% 76% 77%Singapore Exchange (SGX) 5,946 5,364 9.0x 9.1x 14.2x 15.4x 15% (1%) 62% 64% 59%CBOE 4,646 4,410 7.7x 7.0x 13.6x 12.0x 12% 10% 55% 57% 58%Bolsas y Mercados (BME) 3,643 3,205 7.6x 7.3x 11.2x 10.7x 4% 4% 66% 68% 68%TMX Group 2,853 3,831 5.4x 5.7x 10.4x 11.3x (6%) (4%) 49% 52% 50%
Trim Mean 9,893 10,426 8.1x 7.0x 13.3x 11.6x 9% 8% 61% 60% 59%Median 7,374 8,233 8.1x 7.2x 13.0x 11.4x 8% 8% 64% 64% 59%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Security Software
16
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/21/14 Cross Match Technologies (Palm Beach Gardens, FL) agrees to acquire DigitalPersona for an undisclosed sum.
3/24/14 Palo Alto Networks (NYSE:PANW) acquires Cyvera for an undisclosed sum.
3/18/14 TrustWave (Chicago, IL) acquires Cenzic for an undisclosed sum.
2/25/14 Cylance (Newport Beach, CA) raises $20mm in Series B funding from The Blackstone Group and other existing investors.
1/17/14 HID Global (Irvine, CA) acquires IdenTrust for an undisclosed sum.
12x
16x
20x
24x
28x
32x
36x
2.0x
3.0x
4.0x
5.0x
6.0x
7.0x
8.0x
9.0x
10.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
12x
16x
20x
24x
28x
32x
36x
2.0x
3.0x
4.0x
5.0x
6.0x
7.0x
8.0x
9.0x
10.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA MarginUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Symantec 14,237 12,441 1.8x 1.9x 6.6x 6.1x (1%) (3%) 28% 31%Check Point Softw are 12,540 11,333 8.1x 7.7x 14.7x 13.4x 4% 6% 55% 57%Qihoo 360 Technology 11,082 10,648 15.9x 9.1x 51.8x 26.1x 104% 74% 31% 35%F5 Netw orks 8,019 7,395 4.9x 4.2x 15.8x 10.9x 7% 16% 31% 38%Palo Alto Netw orks 4,632 4,194 8.7x 6.3x nm 50.3x 49% 37% na 13%Fortinet 3,695 3,134 5.1x 4.4x 36.2x 22.4x 15% 16% 14% 20%Rovi 2,105 2,831 5.3x 5.3x 15.6x 11.7x 2% (0%) 34% 45%Infoblox 1,045 794 3.2x 3.0x nm 29.7x 28% 8% 1% 10%AVG Technologies 1,014 1,001 2.5x 2.6x 7.0x 7.6x 14% (5%) 35% 34%Proofpoint 930 830 6.0x 4.6x nm n/a 30% 30% na n/aRadw are 775 608 3.2x 2.8x 20.5x 15.5x 2% 12% 15% 18%Axw ay Softw are 723 707 2.1x 2.0x 13.2x 11.3x 6% 7% 16% 18%Imperva 578 472 3.4x 3.1x nm n/a 32% 12% na n/aVASCO Data Security 449 340 2.2x 2.0x 20.7x 11.6x 1% 10% 11% 17%Absolute Softw are 277 221 2.6x 2.4x 12.6x 15.3x 10% 7% 20% 15%Zix 200 177 3.7x 3.3x 16.4x 12.2x 11% 11% 22% 27%
Trim Mean 3,419 3,179 4.3x 3.8x 17.3x 15.7x 15% 12% 23% 26%Median 1,030 916 3.6x 3.2x 15.7x 12.8x 11% 10% 22% 23%
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Technology-Enabled Financial Institutions
17
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/2/14 The Shizuoka Bank (Shizuoka, Japan) agrees to acquire a minority stake in Monex Group for ¥24.4bn ($235mm).
4/3/14 Wealthfront (Palo Alto, CA) raises $35mm in Series C funding round from Index Ventures and Ribbit Capital.
3/13/14 GAIN Capital (NYSE:GCAP) agrees to acquire a majority stake in Global Asset Advisors and Top Third Ag Marketing for an undisclosed sum.
9/24/13 Oanda (New York, NY) acquires Currensee for an undisclosed sum.
9/23/13 FXCM (NYSE:FXCM) acquires Faros Trading for an undisclosed sum.
6x
8x
10x
12x
14x
16x
18x
1.0x
2.0x
3.0x
4.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
Market Cap / LTM Revenue Market Cap / LTM EBITDA
6x
8x
10x
12x
14x
16x
18x
1.0x
2.0x
3.0x
4.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
Market Cap / LTM Revenue Market Cap / LTM EBITDA
Company Market Market Cap / Revenue Market Cap / EBT Revenue Growth EBT MarginUSD millions Cap CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Charles Schw ab 35,179 6.5x 5.8x 20.6x 14.8x 2% 14% 28% 31%TD Ameritrade 17,736 6.2x 5.5x 16.1x 11.4x (4%) 9% 36% 39%E*TRADE 6,596 4.5x 3.7x 18.2x 9.4x (4%) 7% 16% 25%ICAP 4,563 1.9x 1.9x 7.7x 7.4x (12%) (3%) 14% 24%IG Group 3,919 5.6x 5.9x 11.3x 11.0x (4%) 11% 44% 50%MarketAxess 2,309 1.4x 1.3x nm 7.3x 16% 1% 0% naBGC Partners 2,051 8.6x 7.7x 18.8x 15.2x 11% 25% 47% 46%Interactive Brokers 1,339 1.2x 1.0x 2.6x 1.6x (17%) (5%) 48% 48%FXCM 1,304 2.7x 2.8x 26.9x 8.6x 2% 16% 12% 10%Tullett Prebon 1,170 0.9x 0.9x 6.9x 6.0x (7%) (6%) 13% 13%Monex Group 1,115 2.2x 2.6x 5.0x 6.0x 10% 72% na 45%Investment Technology Group 827 3.2x 3.7x 15.2x 10.1x (25%) 8% 20% 21%BinckBank 767 1.5x 1.4x 17.9x 6.7x (12%) 5% 3% 8%GFI Group 489 0.6x 0.6x nm 5.5x (9%) (2%) na naGAIN Capital 431 1.6x 1.3x 8.8x 5.8x (16%) 77% 1% 18%
Trim Mean 3,399 3.0x 2.9x 13.3x 8.5x (5%) 12% 21% 29%Median 1,339 2.2x 2.6x 15.2x 7.4x (4%) 8% 16% 25%
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/29/14 Doximity (San Mateo, CA) raises $54mm in series C round of funding from Draper Fisher Jurvetson and T. Rowe Price Associates.
4/28/14 Alignment Healthcare (Irvine, CA) raises $125mm in funding from General Atlantic.
4/24/14 Hearst Corporation (New York, NY) acquires CareInSync for an undisclosed sum.
4/3/14 ZirMed (Louisville, KY) acquires certain assets of TransEngen for an undisclosed sum.
4/1/14 Rite Aid (NYSE:RAD) acquires Health Dialog Services for an undisclosed sum.
Technology-Enabled Healthcare Services
18
6x
8x
10x
12x
14x
16x
18x
20x
1.0x
2.0x
3.0x
4.0x
5.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
6x
8x
10x
12x
14x
16x
18x
20x
1.0x
2.0x
3.0x
4.0x
5.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market EnterpriseUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
McKesson 39,590 42,033 0.3x 0.3x 12.6x 9.5x 6% 22% 3% 3%WebMD 1,845 2,019 3.9x 3.5x 27.4x 13.0x 10% 12% 14% 27%HMS Holdings 1,429 1,568 3.2x 3.4x 12.3x 12.5x 4% (5%) 26% 27%MedAssets 1,408 2,184 3.2x 3.1x 10.5x 9.3x 6% 4% 31% 33%Accretive Health 812 615 0.6x 0.7x 8.7x 8.8x 6% (13%) 7% 8%Emis 648 673 3.8x 3.0x 11.6x 9.0x 22% 27% 33% 33%Healthw ays 633 893 1.3x 1.2x 31.7x 10.9x (2%) 12% 4% 11%HealthStream 632 530 4.0x 3.2x 23.1x 20.9x 28% 27% 17% 15%Vocera Communication 382 260 2.5x 2.4x nm n/a 2% 7% na n/aCranew are 247 217 5.1x 4.7x 18.3x 15.8x 0% 9% 28% 30%
Trim Mean 974 1,093 2.8x 2.5x 16.6x 11.4x 7% 11% 18% 22%Median 730 783 3.2x 3.0x 12.6x 10.9x 6% 10% 17% 27%
EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin
Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 4/30/14. These companies are a sample 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 and median 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 reflected above.
Public Market Data
Recent Activity
Asia-Pacific Financial Technology
19
Date Announced Acquirer(s) / Investor(s) Target / Issuer Description
4/24/14 N2N Connect (KLSE:N2N) raises MYR108mm ($33mm) from Quick and Nikkei.
4/17/14 Four Private Investors Shenzhen Kingdom Technology (SHSE:600446) raises CNY260mm ($42mm) from four private investors.
4/7/14 Jack Ma Jack Ma (Chairman of Alibaba) agrees to acquire 20.6% Stake in Hundsun Technologies for $531mm, implying an enterprise value of $2.5bn, valuing the Company at an implied 14.3x LTM revenue and 73.9x LTM EBITDA.
3/25/14 Vend Limited (Auckland, New Zealand) raises $20mm in a Series B funding round from Valar Ventures Fund, Square Peg Capital and an existing investor.
3/25/14 Fujian Newland Computer (SZSE:000997) agrees to acquire 75% stake in Beijing Yada Communication Network for CNY170mm ($27mm).
10x
20x
30x
40x
2.0x
3.0x
4.0x
5.0x
6.0x
May-09 May-10 May-11 May-12 May-13 May-14EV
/ EB
ITD
A
EV /
Rev
enue
5 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
10x
20x
30x
40x
2.0x
3.0x
4.0x
5.0x
6.0x
May-13 Aug-13 Nov-13 Feb-14 May-14
EV /
EBIT
DA
EV /
Rev
enue
1 Year LTM Revenue & EBITDA Multiples
EV / LTM Revenue EV / LTM EBITDA
Company Market Enterprise EV / Revenue EV / EBITDA Revenue Growth EBITDA MarginUSD millions Cap Value CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E CY2013A CY2014E
Nomura Research Institute 6,101 5,609 1.6x 1.5x 7.0x 6.8x 8% 3% 22% 22%Hundsun Technologies 2,107 1,996 9.9x 8.1x 64.1x 40.7x 21% 23% 16% 20%Silverlake Axis 1,541 1,423 10.3x 8.6x 19.1x 16.1x 20% 20% 54% 54%Shenzhen Kingdom Technology 1,179 1,213 3.6x 3.3x 78.1x 54.8x 8% 11% 5% 6%Systex Corporation 475 228 0.4x 0.4x na na 7% 17% na naReckon 233 247 2.8x 2.7x 7.9x 6.6x 3% 5% 35% 40%Censof Holdings Berhad 61 103 5.1x 5.5x na na 47% (7%) na na
Trim Mean 1,107 1,021 4.6x 4.2x 30.4x 21.2x 13% 11% 24% 28%Median 1,179 1,213 3.6x 3.3x 19.1x 16.1x 8% 11% 22% 22%
Merger and Acquisition Transactions
Source: Marlin & Associates, Capital IQ and Public sources. All transaction data as of 3/31/14. Transactions are meant to reflect overall industry rather than be a comprehensive list of all transactions. Transactions with implied multiples above 30x LTM Revenue and above 70x LTM EBITDA have been excluded from the Quarterly transaction multiples analysis. Transaction values and volumes include only publicly disclosed data. 20
$0
$2
$4
$6
$8
$10
$12
0
50
100
150
200
250
300
350
Q2
2012
Q3
2012
Q4
2012
Q1
2013
Q2
2013
Q3
2013
Q4
2013
Q1
2014
Aggr
egat
e Va
lue
($B
)
Volu
me
Software and Services Transaction Activity
Volume Aggregate Value
0x
2x
4x
6x
8x
10x
12x
14x
16x
0.0x
1.0x
2.0x
3.0x
Q2
2012
Q3
2012
Q4
2012
Q1
2013
Q2
2013
Q3
2013
Q4
2013
Q1
2014
EV /
EBIT
DA
EV /
Rev
enue
Software and Services Transaction Multiples
EV / Revenue EV / EBITDA
Clients Choose M&A to Advise Them on Their Important Strategic Moves
Select deals completed 2008 – 2014
21 © Marlin & Associates Holding LLC. M&A is a registered trademark of Marlin & Associates. Other names, trademarks, and logos are properties of their respective holders. Marlin & Associates Securities LLC, a wholly-owned subsidiary of Marlin & Associates Holding LLC, is a broker-dealer registered with the Securities and Exchange Commission and is
a FINRA/SIPC member firm (www.finra.org). Investment banking and/or securities are offered through Marlin & Associates Securities LLC. The information and any opinions contained in this report are for information purposes only. While they have been obtained from sources that we consider reliable, we do not represent such information and
opinions are accurate or complete, and thus should not be relied upon as such.
was acquired by
Los Gatos, CA
Marlin & Associates New York LLC acted as exclusive strategic and financial advisor to
Vhayu Technologies Corp.
New York, NY
Marlin & Associates New York LLC acted as exclusive strategic and financial advisor to
NYSE Euronext, Inc.
Oslo, Norway
to
New York, New York
has agreed to sell
was acquired by
Santa Fe, New Mexico
Marlin & Associates acted as exclusive strategic and financial advisor to
Strategic Analytics Inc.
Jersey City, New Jersey
to
Marlin & Associates acted as exclusive strategic and financial advisor to
Deutsche Börse.
has sold its majority interest in
Wrexham, UK has acquired
Marlin & Associates acted as exclusive strategic and financial advisor to
SWIFT.
Brussels, Belgium
Ambit Messaging Hub
from
Wayne, PA
was acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
iSuppli Corporation.
El Segundo, California
Englewood, Colorado
has acquired
Marlin & Associates acted as financial advisor to NaviNet, Inc.
Cambridge, MA
McLean, VA
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
Subserveo, Inc.
Vancouver, Canada
Kansas City, Missouri
was acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
The Photolibrary Group.
Sydney, Australia
Seattle, Washington
was acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
SMARTS Group.
Sydney, Australia
New York, New York
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
Atrium Network.
London, United Kingdom
Toronto, Canada
has acquired
Marlin & Associates acted as exclusive strategic and financial advisor to
NYSE Euronext, Inc.
New York, New York
Tokyo, Japan
have acquired a majority interest in
Marlin & Associates acted as exclusive financial advisor to
Welsh, Carson, Anderson & Stowe.
from
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
IMS Research.
Englewood, Colorado
Wellingborough, United Kingdom
Marlin & Associates acted as exclusive strategic and financial advisor to
NYSE Euronext.
New York, New York
London, United Kingdom
has acquired a minority interest in has been acquired by
Marlin & Associates acted as financial advisor to
NaviNet, Inc.
Boston, Massachusetts
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
Coalition.
Mumbai, India
London, United Kingdom
has been acquired by
Marlin & Associates acted as strategic and financial advisor to
Ideas International Ltd.
Stamford, Connecticut
Hornsby, Australia
was acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
Correlix.
Hamilton, Bermuda
New York, New York
has agreed to be acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to DMLT LLC (dba Investment Cafe).
Paris, France
Tampa, Florida
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
Knovel Corporation.
London, United Kingdom
New York, New York
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
XcitekSolutionsPlus, LLC.
Wayne, Pennsylvania
Birmingham, Alabama secured a $53 million investment from
Marlin & Associates acted as exclusive strategic and financial advisor to
SR Labs, LLC.
New York, New York
New York, New York
a portfolio company of Bain Capital Ventures and
Lemhi Ventures
has merged with
Marlin & Associates acted as exclusive strategic and financial advisor to
Bain Capital Ventures.
Marlin & Associates acted as exclusive strategic and financial advisor to
MarketAxess.
Chicago, Illinois to
Stockholm, Sweden
has agreed to sell
has been acquired by
Marlin & Associates acted as exclusive strategic and financial advisor to
SpryWare LLC.
New York, New York
Chicago, Illino is
Select Marlin & Associates Awards
Acquisition International recognized Marlin & Associates for the M&A Award USA TMT Advisory Firm of the Year (2012)
The Global M&A Network recognized Marlin & Associates for excellence in multiple deal categories through its M&A Atlas Awards: Financial Technology Deal of the Year (2012, 2011) North America Small Mid Markets Corporate Deal of the Year (2013) Entertainment & Media Deal of the Year (2011) Corporate M&A Deal of the Year (2010) Technologies Deal of the Year (2010)
The M&A Advisor and The M&A Forum, conference producers and newsletter publishers
serving the middle market finance industry, named Marlin & Associates as the: Middle Market Investment Banking Firm of the Year (2008 and 2007) Middle Market Financing Agent of the Year – Equity (2007)
The M&A Advisor and The M&A Forum have recognized Marlin & Associates for excellence
in multiple deal categories including: Healthcare and Life Science Deal of the Year (Over $100M to $500M) (2013) Financial Services Deal of the Year (2013, 2012 and 2011) Nominated for Middle Market Healthcare Services Deal of the Year (2012) 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 International Professional Services (B-to-B) Deal of the Year (2013) Middle Market Professional Services 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 International/Cross Border Deal of the Year (2007, Below $100M) Middle Market Financial Services Deal of the Year (2007, Below $100M) Middle Market Computer and Information Technology Deal of the Year (2007,
Below $100M) Middle Market Financing Deal of the Year - Equity (2007) Middle Market Financing - Financial Services Deal of the Year (2007) Middle Market Financing - Computer, Technology and Telecommunications Deal of
the Year (2007)
The 451 Group, a noted independent technology industry analyst company, recently identified Marlin & Associates as a leader in cross-Atlantic technology merger and acquisition transaction advisory
SNL Financial, a market research company, identified Marlin & Associates as leading the most financial technology transactions in 2009, in a tie with Citigroup and Credit Suisse, and one of the top 10 advisors in 2010
In March 2011, two transactions on which Marlin & Associates advised were named as part of The M&A Advisor’s “Deals of the Decade” Celebration
22
Marlin & Associates Senior Team
Founder of Marlin & Associates SVP at Dun & Bradstreet International CEO of Telekurs (NA) CEO of Telesphere Corporation Head of Business Information and Internet practice
at Veronis Suhler Stevenson BA from the University of California (Irvine) MBA from UCLA, post-MBA New York University
20+ years of M&A experience Founder of Chela Capital Global Head of Barclays’ Capital
Technology Group BA in Economics from Milton college MBA in International Finance from
University of Wisconsin-Madison Post-MBA Northwestern University
15+ years of investment banking and private equity experience
Founded Marlin & Associates with Ken Marlin
Led Veronis Suhler Stevenson’s research on companies, industries, transactions, and valuations
Formerly at Morgan Stanley and American International Group
BS from Binghamton University
17+ years of investment banking experience
Focused on entrepreneurial technology-based companies
Formerly at Robertson Stephens Formerly at PaineWebber (UBS) BS from The Pennsylvania State
University
25+ years of investment banking/strategic consulting
Co-founder of MarketResearch.com Advisor at Dun & Bradstreet, R.R.
Donnelly & Sons, and BDM Executive positions in Washington Post’s
Legislate subsidiary and Thomson Financials’ legal research business
National Defense Education Fellow at New York University’s Graduate School of Public Administration
15+ years of M&A experience M&A group of Skadden, Arps, Slate,
Meagher and Flom CFO of JCF Group VP for Bus. Development, FactSet Law Degree from Fordham Law School MBA from Columbia Business School CFA Charterholder
12+ years of M&A experience as seller, buyer and advisor
VP of Business Development for SunGard
Founder of software company sold to SunGard
Started career designing trading software for TD Bank
BaSC, Engineering University of Toronto
Afsaneh Naimollah
Michael Maxworthy
Paul Friday
George Beckerman
Jason Panzer
Tom Selby
Ken Marlin
23
15+ years advising firms in Asia Founder of Matrix Services Focused on strategic advisory for
clients doing business in Asia Formerly at Reuters Group MBA from Edinburgh Business School
Robert Agnew
Jonathan Kaufman
10+ years advising technology and financial services firms
8+ years in investment banking at UBS and Deutsche Bank
BS from Union College MBA from University of Virginia’s Darden
School of Business
Marlin & Associates
Recapitalization & Management
Buyouts
Sell-side M&A
Strategic & Board Advisory
Equity Capital Raising
Fairness Opinions & Valuations
Buy-side M&A
Divestitures & Restructuring
IPO Advisory
New York, NY San Francisco, CA Washington, DC
Hong Kong, China Toronto, Canada
www.MarlinLLC.com
24