Institutional Clients Group | General Industrials & Financial Sponsors

July 2019
These materials were produced for
InsideSherpa for educational and
training purposes

Prometheus acquisition

Atlas Gaming
DCF model snapshot
xxx Template

116 119
110 113
107
99 105 426 468
271 352 387
159 208
CY17A CY18A CY19F CY20F CY21F CY22F CY23F

Label Online

Revenue Growth

Va lua tio n
Discounted cash flows A$m 279
Discounted TV A$m 960
Ente rpris e v a lue A$ m 1 ,2 3 9
The key assumptions were made relating to growth and tax for :
 Revenue Growth CY1 8 EV / EBITDA x 1 5 .0 x
 Tax
960
 Wacc
810
660

DCF Transaction / trading Blended valuation

comps

These materials were produced for InsideSherpa for educational and training purposes
3