Top Banner
Financial Technology M&A MARLIN & ASSOCIATES Financial Technology MARKET UPDATE INVESTMENT BANKING AND STRATEGIC ADVISORY TO THE FINANCIAL TECHNOLOGY AND INFORMATION SERVICES INDUSTRIES www.MarlinLLC.com © Marlin & Associates Holdings LLC, All Right Reserved February 2018 Toronto Washington, D.C. New York
21

February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Oct 29, 2019

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Fina

ncia

l Tec

hnol

ogy

M&AM A R L I N & A S S O C I A T E S

F i n a n c i a l Te c h n o l o g yM A R K E TU P D A T E

INVESTMENT BANKING AND STRATEGIC ADVISORY TO THE FINANCIAL TECHNOLOGY AND INFORMATION SERVICES INDUSTRIES

www.MarlinLLC.com © Marlin & Associates Holdings LLC, All Right Reserved

February 2018

Toronto

Washington, D.C.

New York

Page 2: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Dear Clients and Friends,

Our latest Fintech m&a report can be found below. It highlights m&a trends and transactions in the seven segments of the Fintech world that we follow and sometimes lead. Please see below for our February Fintech Market Update.

Clearly, the big deal this month is Blackstone (together with Canada Pension Fund and Singapore’s GIC) buying 55% of Thomson Reuters’ financial information business (commonly referred to as “Reuters”, even though the original Newswire business is not part of the transaction.) At around US$20 billion (including debt), this is Blackstone Group’s largest deal since the financial crisis, and it’s the biggest deal EVER in Fintech. So what does it mean? We see Blackstone and its partners making four big-money bets:

This is a bet on FinTech outsourcing. For 30+ years people have been predicting that financial services firms, which spend billions on internal development, would soon outsource the majority of this effort to 3rd parties such as Reuters. But it has been slow in coming. This is a bet that the FinTech world is changing – driven by increasingly complex regulatory requirements, competitive pressures, and the requirement to meet customer needs with expensive data feeds and mobile-enabled enterprise applications using secure reliable AI, Big Data Analytics, biometrics, cloud, neural networks, SaaS, social media integration and more. It’s too hard to do internally for all but the largest.

This is a bet on b2b. The press may be focused on B2C Fintech, but firms such as Reuters, Bloomberg, Broadridge, Cognizant, Morningstar, FIS, Fiserv, NRI, SS&C, Tata, and a few others are reaping huge rewards while mostly selling to businesses. This is a bet that this very large market will continue to expand.

This is a bet on global. Reuters is one of a handful of FinTech players with global scale. China may have several Fintech "unicorns" (e.g., Ant Financial, Alibaba, JD Finance, and Tencent) but none yet have the global reach of Reuters. This is a bet that leveraging those capabilities will be a lasting differentiating factor.

This is a bet that legacy players can win. Meaning no disrespect to the “disruptors” such as Addepar, Betterment, Credit Karma, Kabbage, Oscar, Stripe, SoFi, Wealthfront, etc., but legacy FinTech players are not asleep. They are acquiring (See JP Morgan’s acquisition of WePay, and PayPal’s acquisition of Xoom); partnering (See Visa’s investment into Klarna); and innovating (See the GS Bank). Reuters has been no exception. These firms are saying to us “… just watch how our new products perform, wait until the next economic downturn, and we’ll see who the winners will be.”

As you will see in the report found below, m&a values in this space continue to rise. Some of the more interesting transactions this month include:

DEAR CLIENTS AND FRIENDS,One $20 Billion Deal – and Four Big-Money Fintech bets in 2018. Our February M&A Update

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 Washington, D.C., and Toronto, Canada. It has been the recipient of numerous awards including “Boutique Investment Bankof the Year,” “Middle-Market Investment Bank of the Year,” "Middle-Market Financing Agent of the Year – Equity," and “TMT Advisory Bank of the Year.” Marlin & Associates'team of professionals has advised over 200 information-technology transactions.

• Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake in the Financial & Risk business of Thomson Reuters, valuing the business unit at $20bn,

• SS&C (NASDAQ:SSNC) agreed to acquire DST for $5.7bn, valuing the company at an implied 2.5x LTM revenue and 11.1x LTM EBITDA,

• Silver Lake and P2 Capital Partners agreed to acquire Blackhawk for $3.5bn, valuing the company at an implied 1.8x LTM revenue and 25.4x LTM EBITDA,

• ING (ENXTAM:INGA) agreed to acquire a 75% stake in Payvision for €270mm (~$333mm), implying an enterprise value of €360mm ($444mm).

Kenneth B. Marlin | Managing PartnerMarlin & Associates | www.marlinllc.com

Sincerely,

Please see our February Fintech M&A Update below.

Page 3: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

MARLIN & ASSOCIATES: FINTECH MARKET UPDATE

Marlin & Associates3

Sector Analyses10

Banking Software & Processors10

Capital Markets Software & Services11

Data & Analytics – Financial Services12

Insurance Technology13

Payment Technology14

Securities Exchanges15

Technology-Enabled Financial Institutions16

Sector Comparison9

Case Studies17

Events8

Financial Technology is a complex industry that serves a wide range of customers, includingretail, commercial, merchant and investment banks; asset managers; insurance companies;securities exchanges; corporations (treasurers and CFO’s); merchants (payments); and a host ofother financial services industry participants, consumers and intermediaries who interface withthese financial institutions.

FEBRUARY 2018

Page 4: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

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

Louis DeRose

• 8+ years of M&A experience• Formerly a corporate finance &

strategy consultant at Pöyry and Huron Consulting

• CFA Charterholder• BS, Finance & Accounting from

Villanova University

MARLIN AND ASSOCIATES: WHO WE ARE

OUR SENIOR TEAM BRINGS EXTENSIVE DEPTH, BREADTH AND INDUSTRY EXPERTISE TO OUR CLIENTS

Michael Maxworthy

FEBRUARY 2018

"“The team at Marlin & Associates was critical to our completion of this important strategic transaction, providing invaluable guidance throughout every step of the process. Their expertise in financial technology, SaaS, and the Salesforce ecosystem helped us to prepare effectively and best position Tier1CRM to potential investors. We could not have closed this transaction without their steady hand.”

Mark NottenCEO, Tier1CRM

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

TorontoSam Levy

• 10+ years of technology investment banking experience

• Experience working with both large corporations and entrepreneurial technology-based companies

• Formerly at BNPParibas,• MBA, NYU Stern, MS from

CentraleSupelec

Page 5: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

OUR FOUNDING PARTNER HAS FOUR TIMES BEEN RECOGNIZED AS ONE OF THE MOST INFLUENTIAL PEOPLE IN FINANCIAL TECHNOLOGY

“Deal making is as integral to the evolution of the financial technology industry as thetechnologies themselves and Ken Marlin has been in the thick of it...”

– Institutional Investor 2014

In 2011, Institutional Investor, the international publisher focused primarily oninternational finance, has named M&A’s Founding Partner, Ken Marlin, as one ofInstitutional Investor’s Tech 50, which honored the 50 most “disruptive” figures in thefinancial technology sector

Institutional Investor calls these 50 people disrupters because they're changing theway Wall Street does business

Ken was the only investment banker included on the list

In 2014, Institutional Investor again named Ken as one of the 50 most influentialpeople in financial technology

Ken was, again, the only investment banker included on the list

In 2015 and 2016, Institutional Investor named Ken one of the “35 Most PowerfulDealmakers of 2016”

Institutional Investor calls these 35 people the influential financiers that acceleratefinancial start-up’s paths to commercialization

Candidates were evaluated by four primary sets of attributes: achievements andcontributions over the course of a career; scope and complexity ofresponsibilities; influence and leadership inside and outside the organization;and pure technological innovation.

FEBRUARY 2018

Page 6: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

M&A Award USA TMT Advisory Firm of the Year (2012, 2015, 2017) – 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 (2017)*• 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

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 (2016)

Boutique Investment Banking Firm of the

Year(2016)

– 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

Note: Not a complete list.

FEBRUARY 2018

Page 7: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Note: Not a complete list

CLIENTS CHOOSE M&A TO ADVISE THEM ON THEIR IMPORTANT STRATEGIC MOVES

FEBRUARY 2018

“The team at Marlin & Associates was critical to our completion of this important strategic transaction, providing invaluable guidance throughout every step of the process. Their expertise in financial technology, SaaS, and the Salesforce ecosystem helped us to prepare effectively and best position Tier1CRM to potential investors. Their knowledge of the market helped us to identify the ideal investors as we move into the next phase of growth at Tier1. We could not have closed this transaction without their steady hand throughout,” Mark Notten, CEO, Tier1CRM

has received an equity investment from

Marlin & Associates acted as exclusive strategic and financial advisor to Investment Metrics

has been acquired by

Marlin & Associates acted as exclusive strategic and financial advisor to OptionsCity Software

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

a portfolio company of

Hamilton, Bermuda

Marlin & Associates acted as exclusive strategic and financial advisor to QuoVadis and ABRY

has been acquired by

London, UKreceived an investment

from

Marlin & Associates acted as exclusive strategic and financial

advisor to OpenGamma

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

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

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, IL

Marlin & 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 as exclusive strategic and

financial advisor to Xignite.

received a strategicinvestment from

Tokyo, Japan

Marlin & Associates acted as exclusive strategic and financial

advisor to Tier1CRM

has received an equityinvestment from

Page 8: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Note: Not a complete list

CLIENTS CHOOSE M&A TO ADVISE THEM ON THEIR IMPORTANT STRATEGIC MOVES

FEBRUARY 2018

“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

has been acquired by

Marlin & Associates acted as exclusive strategic and

financial advisor to Alacra, Inc.

Palo Alto, CA

New York, NY Paris, France

Palo Alto, CA

Marlin & Associates acted as exclusive strategic and

financial advisor to Everteam.

has acquired the Business Process Management

business from

Campbell, CA

received an investment from

Marlin & Associates acted as exclusive strategic and financial

advisor to Trunomi.

Boston, MA

Windsor, CT

Marlin & Associates acted as exclusive strategic and financial advisor to Varden Technologies.

has been acquired byNew York, NY

Dublin, Ireland

Marlin & Associates acted as financial advisor to Aquiline

Capital Partners.

has invested in

has sold the assets of

to

Marlin & Associates acted as exclusive strategic and financial advisor to CNO Financial Group.

Dublin, Ireland

London, United KingdomMarlin & Associates acted as

exclusive strategic and financial advisor to Information Mosaic.

has been acquired by

San Francisco, CA

has led a $60 million investment in

New York, NY

Marlin & Associates acted as exclusive financial advisor

Francisco Partners.

Vienna, Austria

received a majority investment from

New York, NY

Marlin & Associates acted as exclusive strategic and financial

advisor to AIM Software.

Campbell, CA

has been acquired by

Englewood, CO

Marlin & Associates acted as exclusive strategic and

financial advisor to Infonetics Research, Inc.

New York, NY

has entered into a strategic alliance with

New York, NY

Marlin & Associates acted as exclusive strategic and financial

advisor to Alacra, Inc.

Brentwood, TN

a portfolio company of

Marlin & Associates acted as strategic and financial advisor to Agilum Healthcare Intelligence

has been acquired by

Page 9: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

2017 Fintech Events:

ConferenceDate Location Website

Details

March 13-15, 2018

London, UK

Details

March 6-9, 2018

Details

April 9-11, 2018

New York, NY DetailsApril 18, 2018

Amsterdam DetailsJune 4-6, 2018

Finnovate Europe1400+ attendees, 70+ companies demoing, cutting-edge banking, financial and payments technology in a unique, short-form, demo format. After the 70+ demos, get advice and insights from another 100+ fintech experts in a newly expanded program. All taking place in a larger venue to accommodate increased demand.

Toronto Details

FEBRUARY 2018

Money2020 AsiaMoney20/20 is the world’s largest marketplace for ideas, connections and deals in Payments and Financial Services. It’s where leaders – representing every sector of the industry –come to seize new business opportunities, strengthen partnerships and discover the latest disruptions.

Singapore

LendIt FintechThis year’s agenda is expanding with the industry to cover the hottest topics in lending and fintech. Our 150+ sessions explore insurtech, blockchain, bank partnerships, financial inclusion, wealth management and more!

San Francisco, CA

Empire Startups Fintech ConferenceHear from those forging new trails in payments, blockchain, lending, robo-advisors, insurance tech, real estate and more. In addition to attracting hundreds of FinTech entrepreneurs, this conference also plays host to the investors and service providers that help accelerate startups. The audience can also look forward to keynotes, panels and demo updates from some of the top FinTech startups in the world.

Money2020 EuropeMoney20/20 is the world’s largest marketplace for ideas, connections and deals in Payments and Financial Services. It’s where leaders – representing every sector of the industry –come to seize new business opportunities, strengthen partnerships and discover the latest disruptions.

June 27, 2018 Empire Startups Fintech ConferenceHear from those forging new trails in payments, blockchain, lending, robo-advisors, insurance tech, real estate and more. In addition to attracting hundreds of FinTech entrepreneurs, this conference also plays host to the investors and service providers that help accelerate startups. The audience can also look forward to keynotes, panels and demo updates from some of the top FinTech startups in the world.

Page 10: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Sources: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/18. 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 using data from a set of firms that it believes to be reasonable and which may not be identical to the set reflected above.

Enterprise Value / Revenue

Enterprise Value / EBITDA

FINANCIAL TECHNOLOGYSector Comparison Snapshot:

0x 2x 4x 6x 8x 10x 12x

Technology-Enabled Financial Institutions*

Capital Markets Software & Services

Payment Technology

Insurance Software

Banking Software & Processors

Data & Analytics - Financial Services

Securities Exchanges

2017E EV/Revenue 2018E EV/Revenue

0x 8x 16x 24x 32x 40x

Payment Technology

Securities Exchanges

Data & Analytics - Financial Services

Capital Markets Software & Services

Technology-Enabled Financial Institutions*

Banking Software & Processors

Insurance Software

2017E EV/EBITDA 2018E EV/EBITDA

*Tech-Enabled Financial Institutions multiples calculated using Market Cap / Revenue and Market Cap / EBT

FEBRUARY 2018

Page 11: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/17. These companies are a sampleof 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 medianmultiples 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.

Banking Software & Processors

Public Market Data

[1] Q2 Holdings (QTWO) added to the index as of IPO 3/20/14

Recent Activity

FEBRUARY 2018

90

120

150

180

210

240

270

300

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

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

3.0x

3.5x

4.0x

4.5x

5.0x

5.5x

6.0x

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

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 CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E

FIS 34,495 42,702 4.7x 4.7x 14.0x 13.3x (1%) 0% 33% 35%Fiserv 30,210 34,996 6.2x 5.8x 17.3x 16.1x 3% 6% 36% 36%Temenos 9,866 10,144 13.9x 12.3x 39.5x 33.6x 15% 13% 35% 37%Jack Henry & Associates 9,679 9,575 6.5x 6.1x 18.6x 17.5x 5% 6% 35% 35%Oracle Financial Services 5,575 5,194 7.1x 6.4x 17.3x 15.7x 7% 11% 41% 41%Ellie Mae 3,346 2,980 7.2x 6.1x 24.9x 22.6x 14% 19% 29% 27%ACI Worldw ide 2,807 3,433 3.4x 3.3x 13.6x 12.7x 1% 4% 25% 26%Q2 Holdings 1,753 1,664 8.6x 6.9x nm nm 29% 24% 5% 8%Bottomline Technologies 1,436 1,509 4.1x 3.7x 36.8x 16.5x 6% 10% 11% 23%Polaris Consulting & Services 659 556 na 1.2x na 9.5x na na na 13%Sw ord Group 441 419 2.0x 1.7x 12.9x 11.2x 7% 15% 15% 15%Microgen 365 355 4.3x 3.9x 18.1x 15.2x 39% 10% 23% 25%Gresham Technologies 191 180 6.4x 6.0x 24.7x 21.9x 17% 7% 26% 27%

Trim Mean 6,012 6,439 5.8x 5.0x 20.6x 16.3x 11% 10% 27% 27%Median 2,807 2,980 6.3x 5.8x 18.1x 15.9x 7% 10% 27% 27%

EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin

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

1/9/18

CREALOGIX (SWX:CLXN) agreed to acquire Innofis for an undisclosed sum. Innofis is a Barcelona-based provider of digital banking solutions for Middle Eastern banks. Innofis generates more than CHF 10mm of annual revenue and is profitable. The consideration for the transaction primarily consists of CREALOGIX stock. Innofis’ majority shareholder is expected to own more than 10% of the combined company.

1/9/18

Alkami Technology (Plano, TX) raised $70mm in a Series D funding round led by new investor General Atlantic. Alkami provides banks and credit unions with a broad suite of digital banking tools, including retail and business banking, mobile banking, bill pay, personal financial management, peer-to-peer payments, marketing, and more.

1/4/18

MoneyLion (New York, NY) raised $42mm in a Series B funding round led by existing investor Edison Partners, and that included new investors Danhua Capital and Greenspring Associates, and existing investors FinTech Collective and Grupo Sura / Veronorte Ventures. MoneyLion offers a comprehensive consumer application covering lending, credit monitoring, and personal financial management.

Page 12: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/17. These companies are a sampleof 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 medianmultiples 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.

Capital Markets Software & Services

Public Market Data

Recent Activity

FEBRUARY 2018

Company Market Enterprise(USD millions) Cap Value CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E

IHS Markit 19,708 23,786 6.7x 6.3x 17.2x 15.8x (2%) 6% 39% 40%Broadridge 11,550 12,553 3.0x 2.9x 15.6x 14.9x 22% 2% 19% 19%SS&C Technologies 10,677 12,791 7.6x 7.2x 18.5x 16.7x 13% 6% 41% 43%Computershare 7,253 8,337 3.9x 3.9x 14.7x 13.4x 4% 2% 27% 29%DST 5,052 5,499 2.6x 2.5x 12.9x 11.5x 33% 7% 21% 22%SimCorp 2,528 2,537 6.4x 5.9x 24.7x 21.3x 15% 9% 26% 28%Envestnet 2,376 2,587 3.8x 3.3x 20.3x 16.2x 17% 16% 19% 21%IRESS 1,620 1,758 5.2x 4.8x 18.5x 16.2x 12% 9% 28% 30%First Derivatives 1,547 1,562 7.1x 6.3x 39.0x 35.3x 18% 13% 18% 18%Fidessa group 1,283 1,183 2.6x 2.5x 12.5x 12.0x 6% 2% 21% 21%Linedata Services 339 426 2.0x 2.0x 8.6x 7.7x 7% 3% 24% 26%Cinnober 247 223 4.5x 3.5x na nm 20% 28% na 5%StatPro Group 146 173 2.7x 2.3x 19.1x 15.0x 30% 18% 14% 15%Lombard Risk Management 71 70 1.3x 1.2x 10.8x 6.2x 19% 13% 12% 19%Brady 68 61 1.6x 1.9x nm 14.2x (11%) (12%) 2% 13%

Trim Mean 3,438 3,823 4.0x 3.7x 16.8x 14.6x 14% 8% 22% 23%Median 1,620 1,758 3.8x 3.3x 17.2x 15.0x 15% 7% 21% 21%

EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin

10x

13x

16x

19x

22x

2.0x

2.5x

3.0x

3.5x

4.0x

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

EV /

EBIT

DA

EV /

Reve

nue

5 Year LTM Revenue & EBITDA Multiples

EV / LTM Revenue EV / LTM EBITDA

100

140

180

220

260

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

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

1/30/18

Financial & Risk Division

Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake in the Financial & Risk business of Thomson Reuters, valuing the business unit at $20bn. The business unit provides data, analytics and trading to Wall Street and financial professionals around the world.

1/11/18

SS&C (NASDAQ:SSNC) agreed to acquire DST for $5.7bn, valuing the company at an implied 2.5x LTM revenue and 11.1x LTM EBITDA. The transaction will expand SS&C’s offerings into the US retirement and wealth management markets. SS&C expects to achieve $150mm of run-rate annual cost savings by 2020. The transaction is expected to close by the third quarter of 2018.

1/9/18

Starr Investment Holdings (New York, NY) agreed to acquire ACA Compliance Group for an undisclosed sum. ACA provides risk management and technology solutions focused on regulatory compliance, performance, cybersecurity and risk analytics. The transaction is expected to close during the first quarter of 2018.

Page 13: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/17. These companies are a sampleof 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 medianmultiples 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.

Data & Analytics – Financial Services

Public Market Data

FEBRUARY 2018

Recent Activity

Company Market Enterprise(USD millions) Cap Value CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E

S&P Global 46,543 48,683 8.1x 7.7x 16.9x 15.8x 6% 6% 48% 49%Moody's 31,403 36,183 8.8x 8.0x 18.3x 16.6x 14% 10% 48% 48%Thomson Reuters 30,566 37,272 3.3x 3.4x 10.9x 10.8x 1% (2%) 30% 31%Experian 21,217 24,624 5.7x 5.1x 16.1x 15.0x (7%) 12% 36% 34%Verisk Analytics 16,804 19,540 9.2x 8.5x 18.8x 17.4x 7% 8% 49% 49%Equifax 15,167 17,623 5.3x 5.1x 14.5x 14.4x 6% 3% 36% 36%MSCI 12,874 14,153 11.1x 9.8x 21.5x 18.0x 11% 13% 52% 54%CoStar Group 11,357 11,040 11.4x 9.9x 39.0x 29.2x 15% 15% 29% 34%TransUnion 11,231 13,373 7.0x 6.4x 18.0x 16.0x 12% 9% 39% 40%FactSet Research Systems 7,963 8,284 6.6x 6.0x 19.4x 17.6x 10% 9% 34% 34%FICO 5,449 6,019 6.3x 5.9x 27.9x 21.9x 5% 7% 23% 27%Dun & Bradstreet 4,603 5,870 3.3x 3.2x 11.7x 11.2x 3% 3% 29% 29%Morningstar 4,114 3,995 4.7x 4.5x 17.1x 15.4x 7% 4% 27% 29%CoreLogic 4,030 5,641 3.1x 3.0x 11.9x 11.6x (5%) 0% 26% 26%

Trim Mean 14,396 16,635 6.6x 6.1x 17.7x 15.9x 7% 7% 36% 37%Median 12,116 13,763 6.5x 6.0x 17.5x 15.9x 7% 7% 35% 34%

EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin

11x

13x

15x

17x

19x

3.0x

4.0x

5.0x

6.0x

7.0x

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

EV /

EBIT

DA

EV /

Reve

nue

5 Year LTM Revenue & EBITDA Multiples

EV / LTM Revenue EV / LTM EBITDA

100

150

200

250

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

5 Year M&A Data & Analytics Financials Index vs. S&P 500, base = 100

M&A D&A Financial Index S&P 500

DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description

1/30/18

Financial & Risk Division

Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake in the Financial & Risk business of Thomson Reuters, valuing the business unit at $20bn. The business unit provides data, analytics and trading to Wall Street and financial professionals around the world.

1/18/18

Visible Alpha raised $38mm in an equity funding round led by new investor Goldman Sachs. The transaction included a consortium of other new and existing investors such as Bank of America, Citi, Morgan Stanley, Wells Fargo, among others. Visible Alpha provides discovery, analysis and valuation tools designed to help Wall Street firms collaborate on research, financial models and corporate access events.

12/19/1715(c) board consulting services

Broadridge (NYSE:BR) acquired Morningstar's 15(c) board consulting services business for an undisclosed sum. The acquisition strengthens Broadridge's ability to offer independent, verifiable data that mutual fund boards of directors rely on to fulfill their governance responsibilities.

Page 14: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/17. These companies are a sampleof 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 medianmultiples 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.

Insurance Software

Public Market Data

[1] Majesco added to the index as of IPO 6/30/15

Recent Activity

FEBRUARY 2018

0x

8x

16x

24x

1.0x

3.0x

5.0x

7.0x

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

EV /

EBIT

DA

EV /

Reve

nue

5 Year LTM Revenue & EBITDA Multiples[1]

EV / LTM Revenue EV / LTM EBITDA

100

180

260

340

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

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 CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E

Guidew ire Softw are 5,974 5,413 9.5x 8.0x 45.7x 41.1x 26% 19% 21% 20%Ebix 2,596 2,878 8.1x 7.0x 23.5x 19.5x 19% 15% 34% 36%CorVel 988 934 na na nm nm na na nm nmSapiens 620 619 2.3x 2.0x 21.8x 13.4x 26% 13% 10% 15%Majesco 212 213 1.8x 1.5x 51.0x 16.6x (7%) 18% 4% 9%

Trim Mean 1,401 1,477 5.2x 4.5x 34.6x 18.0x 23% 16% 16% 17%Median 988 934 5.2x 4.5x 34.6x 18.0x 23% 16% 16% 17%

EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin

DateAnnounced Acquirer(s) / Investor(s) Target / Issuer Description

1/11/18

QuoteWizard (Seattle, WA) acquired Bantam Connect for an undisclosed sum. QuoteWizard is an insurance marketplace that plans to use Bantam Connect’s technology to enhance the technological potential of its calls service, diversify its product offerings, and increase its customer traffic acquisition capabilities.

1/10/18

Ladder (Palo Alto, CA) raised $30mm in a Series B funding round led by RRE Ventures and included new investors Thomvest Ventures and return investors Canaan Partners, Lightspeed Venture Partners and Nyca Partners. Ladder is a digitalized life insurance solution base that offers quick quotes through their Ladder API product.

1/4/18

Francisco Partners (San Francisco, CA) agreed to acquire the remaining 66% stake in Connecture for $6mm, implying an enterprise value of $103mm and valuing the company at an implied 1.3x LTM revenue. Connecture is a provider of web-based information systems used to create health insurance marketplaces.

Page 15: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/17. These companies are a sampleof 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 medianmultiples 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.

Payment Technology

Public Market Data

[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

FEBRUARY 2018

8x

10x

12x

14x

16x

18x

20x

2.0x

2.5x

3.0x

3.5x

4.0x

4.5x

5.0x

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

EV /

EBIT

DA

EV /

Reve

nue

5 Year LTM Revenue & EBITDA Multiples[1]

EV / LTM Revenue EV / LTM EBITDA

100

150

200

250

300

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

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

1/29/18

ING (ENXTAM:INGA) agreed to acquire a 75% stake in Payvision for €270mm (~$333mm), implying an enterprise value of €360mm ($444mm). Payvision, an international card acquirer and payments platform, facilitates more than 80 payment methods across more than 150 currencies.

1/16/18

Silver Lake and P2 Capital Partners agreed to acquire Blackhawk for $3.5bn, valuing the company at an implied 1.8x LTM revenue and 25.4x LTM EBITDA. Blackhawk is a leading provider of prepaid gift, reward and incentive technologies and solutions. Blackhawk stockholders will receive $45.25 per share in cash upon closing, a premium of 24% over the closing price of $36.50 on January 12, 2018.

1/16/18

BMW Group acquired Parkmobile for an undisclosed sum. Parkmobile created an app that provides guidance and services for those looking for parking in North America, including on-street and garage parking payments and spot reservation. BMW had already held a minority investment in the company, and owned its Parkmobile Group Europe affiliate.

Company Market Enterprise(USD millions) Cap Value CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E

PayPal 104,773 100,078 7.6x 6.6x 32.3x 24.5x 21% 17% 24% 27%Worldpay 25,306 30,019 7.9x 7.6x 17.8x 15.7x 11% 4% 45% 49%Cielo 22,421 24,488 6.9x 6.6x 15.5x 14.2x (6%) 4% 44% 47%FleetCor Technologies 19,763 23,431 10.4x 9.2x 20.1x 17.3x 23% 13% 52% 53%Global Payments 17,371 21,609 6.1x 5.4x 18.7x 15.6x (7%) 13% 33% 35%First Data 16,709 36,829 4.5x 4.3x 12.1x 11.2x 4% 5% 37% 38%Total System Services 16,407 19,165 5.6x 5.1x 16.6x 14.4x 12% 10% 34% 35%Square 18,011 17,497 18.1x 13.7x nm nm 41% 32% 14% 19%Wirecard 15,322 14,351 7.8x 6.2x 28.2x 21.6x 40% 26% 28% 29%Western Union 9,676 12,017 2.2x 2.2x 8.8x 8.8x 1% 2% 25% 25%WEX 6,672 8,858 7.1x 6.3x 18.1x 15.3x 22% 13% 39% 41%Euronet Worldw ide 5,236 4,919 2.2x 2.0x 11.9x 10.1x 15% 12% 18% 19%Blackhaw k Netw ork 2,577 3,022 1.4x 1.3x 13.1x 11.4x 13% 8% 11% 11%EVERTEC 1,144 1,729 4.4x 4.3x 10.0x 10.0x 2% 0% 44% 43%PayPoint 847 809 2.9x 2.9x 9.6x 9.5x (4%) (2%) 30% 31%MoneyGram International 800 1,539 1.0x 0.9x 5.6x 5.4x (2%) 3% 17% 17%SafeCharge 654 541 4.9x 4.3x 16.0x 14.0x 7% 13% 30% 31%

Trim Mean 11,884 14,685 5.5x 5.0x 15.4x 13.5x 11% 10% 31% 32%Median 15,322 14,351 5.6x 5.1x 15.7x 14.1x 11% 10% 30% 31%

EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin

Page 16: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/17. These companies are a sampleof 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 medianmultiples 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.

Securities Exchanges

Public Market Data

FEBRUARY 2018

Recent Activity

[1] Euronext (ENX) added to the index as of IPO 6/20/14

Company Market Enterprise(USD millions) Cap Value CY2017A CY2018E CY2017A CY2018E CY2017A CY2018E CY2017A CY2018E

CME Group 52,258 52,498 14.4x 13.4x 20.8x 18.4x 1% 8% 69% 72%Hong Kong Exchange 46,690 15,095 10.7x 7.7x 12.5x 10.3x 17% 18% 73% 75%IntercontinentalExchange (ICE) 43,713 49,367 11.0x 10.1x 16.7x 15.4x 3% 6% 64% 65%Deutsche Börse Group 24,048 24,456 7.0x 7.5x 13.6x 12.6x (13%) 7% 59% 60%London Stock Exchange (LSE) 19,478 20,449 8.7x 7.0x 15.2x 13.1x 13% 11% 51% 53%BM&F Bovespa 16,492 17,611 24.4x 12.8x 21.6x 18.7x 71% 12% 66% 68%CBOE 15,248 16,420 25.6x 14.2x 25.2x 20.8x 57% 14% 65% 68%The Nasdaq OMX Group 13,730 17,325 4.7x 6.7x 13.7x 13.2x 7% (35%) 32% 51%Japan Exchange Group (JPX) 9,551 8,691 8.7x 7.8x 12.3x 12.5x 5% 7% 68% 62%Australian Exchange (ASX) 8,396 7,606 10.4x 11.6x 15.9x 15.3x (15%) 5% 77% 76%Singapore Exchange (SGX) 6,682 6,112 10.1x 9.1x 18.6x 15.4x 3% 8% 53% 59%Euronext 4,738 4,751 7.7x 6.5x 12.8x 11.5x 8% 9% 56% 57%TMX Group 3,454 3,872 6.0x 6.0x 12.2x 10.7x (10%) 10% 54% 57%

Trim Mean 18,979 17,080 10.8x 9.1x 15.8x 14.3x 8% 9% 62% 63%Median 15,248 16,420 10.1x 7.8x 15.2x 13.2x 5% 8% 64% 62%

EV / Revenue EV / EBITDA Revenue Growth EBITDA Margin

7x

10x

13x

16x

19x

7.0x

8.0x

9.0x

10.0x

11.0x

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

EV /

EBIT

DA

EV /

Reve

nue

5 Year LTM Revenue & EBITDA Multiples

EV / LTM Revenue EV / LTM EBITDA

100

140

180

220

260

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

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

1/23/18

LandBank (Manila, Philippines) agreed to acquire a 67% stake in Philippine Dealing System (PDS) from The Philippine Stock Exchange for an undisclosed sum. PDS provides financial market infrastructure to operate trading platform, manage sound settlement highways, and render essential securities services in the Philippines.

12/7/17

Boerse Stuttgart (Stuttgart, Germany) agreed to acquire BX Swiss for an undisclosed amount. The acquisition is intended to strengthen BX Swiss’ position as a niche provider of quality trading services for retail size orders. BX Swiss also plans to advance their technology by adopting Boerse Stuttgart’s Elasticia trading system in 2018.

11/29/17

Euronext (ENXTPA:ENX) acquired the Irish Stock Exchange for €137mm (~$162mm), valuing the company at an implied 4.7x LTM revenue and 14.3x LTM EBITDA. The acquisition of the Irish Stock Exchange aims to boost Euronext’s efforts to compete with its larger European rivals. Euronext plans to make the Irish Stock Exchange a center for the listing of debt, funds and exchange-traded funds.

Page 17: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Source: Marlin & Associates, Capital IQ and Public sources. All market and operating data is sourced as of 1/31/17. These companies are a sampleof 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 medianmultiples 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.

FEBRUARY 2018

Technology-Enabled Financial Institutions

Public Market Data

Recent Activity

[1] Elevate (ELVT) added to the index as of IPO 4/6/17

Company Market Market Cap / Revenue Market Cap / EBT Revenue Growth EBT Margin(USD millions) Cap CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E

The Charles Schw ab 72,436 8.4x 7.3x 18.2x 14.9x 15% 15% 46% 49%TD Ameritrade 31,745 7.9x 6.3x 18.5x 14.8x 21% 26% 43% 42%E*TRADE 14,247 6.1x 5.4x 14.6x 11.2x 13% 12% 42% 48%MarketAxess 7,445 18.7x 16.2x 33.7x 28.2x 8% 16% 55% 57%BGC Partners 6,545 2.3x 3.6x 12.9x na 13% (38%) 18% naInteractive Brokers 4,631 2.9x 2.7x 4.3x 3.4x 11% 9% 68% 79%IG Group 3,994 5.9x 5.6x 12.5x 12.1x (4%) 5% 47% 46%ICAP 3,155 4.1x 3.8x 12.8x 10.4x 18% 7% 32% 36%LendingClub 1,511 2.6x 2.2x 34.8x 18.1x 15% 20% 8% 12%Monex Group 1,018 2.4x 2.4x 22.6x 19.2x 11% 3% 11% 12%Investment Technology Group 702 1.5x 1.4x 9.2x 6.4x 3% 7% 16% 22%GAIN Capital 338 1.0x 0.9x 7.6x 3.8x (20%) 15% 14% 24%BinckBank 335 1.0x 1.8x 43.0x 8.2x 18% (44%) 2% 22%On Deck 330 1.0x 0.9x 60.5x 10.4x 146% 11% 2% 8%Elevate Credit 322 0.5x 0.4x 3.4x 2.0x 16% 22% 14% 19%

Trim Mean 5,846 3.6x 3.4x 18.8x 11.1x 12% 8% 27% 30%Median 3,155 2.6x 2.7x 14.6x 10.8x 13% 11% 18% 30%

11x

13x

15x

17x

19x

21x

2.0x

2.8x

3.5x

4.3x

5.0x

5.8x

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

EV /

EBT

EV /

Reve

nue

5 Year LTM Revenue & EBT Multiples

Market Cap / LTM Revenue Market Cap / LTM EBT

100

140

180

220

260

Feb-13 Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

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

1/29/18

Ezbob (London, UK) raised £15mm (~$21mm) in a Series C funding round led by DaVinci Capital Management. Da Vinci Capital Management reportedly made the investment at a post money valuation of £100mm (~$140mm). The company plans to use the funds to continue to expand operations.

1/24/18Street Shares (Washington D.C.) raised $23mm in a Series B funding round led by Rotunda Capital Partners. Street Shares provides small business funding and government contract financing company serving the military and veteran market.

12/22/17

UpLift (Sunnyvale, CA) raised $15mm in a Series B funding round from previous investors, PAR Capital, along with new investors, Draper Nexus, Highgate Ventures, and former Expedia CEO Erik Blachford. UpLift is a purchase financing platform exclusively for travel-related purchases.

Page 18: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Marlin & Associates advises OpenGamma on multinational strategic investment – includingparticipation from JPX

M&A formed a team of experts to work with management to craft materials that would communicate the complexity and potential of the large and growing market that OpenGamma addresses, the company’s strong value proposition, and its unique approach to penetrate that market. The team at Marlin then worked with the company to identify and reach out to more than a dozen potential partners in four countries. Ultimately the company decided to take in new capital from the Japanese Exchange Group (“JPX”) as well as additional capital from Accel Partners, NEX (formerly known as ICAP), Euclid Opportunities and ex-SunGard CEO Cristóbal Conde.

JPX is a particularly strong new partner for OpenGamma as it provides both needed capital as well as a strong strategic benefit. JPX is a leading exchange group in Asia. Its affiliates include the Japan Securities Clearing Corporation (“JSCC”), a leader in OTC derivatives transactions. JPX’s involvement and investment together with capital from the other investors is expected to facilitate both geographic and product expansion for OpenGamma and help the company address the increasing demand from financial institutionsworldwide for more efficient use of OTC capital.

Ove

rvie

w o

f Tra

nsac

tion

Marlin & Associates acted as OpenGamma’s exclusive strategic and financial advisor for this important transaction, initiated discussions with several parties and worked with the company to negotiate terms, conduct due diligence reviews and complete the transaction. The process involved working with people in the US, UK and Japan as well as OpenGamma’s many stakeholders in disparate locations around the globe which added to the complexity.

M&A

’s R

ole

OpenGamma is a London-based pioneer in open source financial software and a leading provider of innovative, SaaS-based derivatives pricing and risk analytics to some of the world’s largest global banks, central counterparties and buy-side firms. The company was founded in 2009 to bring a better way to price and manage risk associated with the $500 Trillion global Over-The-Counter (“OTC”) derivatives market - offering its pricing and risk models via enterprise software as well as via a flexible and cost-effective API. The company quickly attracted financial backing from some of the world’s premier fintech investors including Accel Partners, Firstmark Capital and ICAP, who appreciated the changes occurring in a market that has historically been privately negotiated and loosely regulated, but also one that is moving to become much more regulated and transparent.

In 2016, management and OpenGamma’s board of directors asked Marlin & Associates to advise the firm in an effort to raise additional capital to continue funding the company’s growth. They wanted a new partner to join with existing investors - one that would understand the business and bring more than just money to the table. They wanted a new partner that also would be strategically positioned to help the company continue to build out its comprehensive portfolio of industry-leading products in this rapidly changing regulatory environment.

Back

grou

nd

CASE STUDIES:

received an investment from

Marlin & Associates acted as exclusive strategic and financial

advisor to OpenGamma

London, United Kingdom

Mas NakachiVice Chairman

"Throughout this process, the team at Marlin & Associates acted as our trusted financial and our strategic advisor. With their guidance we were able to navigate a great outcome for all stakeholders. They worked closely with our board and management team to support a complex process involving many parties across multiple geographies. They were invaluable to the process.

FEBRUARY 2018

Page 19: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Marlin & Associates' client, Advise Technologies, acquired by Compliance Solutions Strategies, aportfolio company of CIP Capital

M&A had the advantage of knowing both the governance risk and compliance (“GRC”) sector and the players including both strategic firms as well as financial sponsors that have targeted the GRC industry for investment. M&A organized a dedicated team to work closely with Management to identify strengths and weaknesses of the Company, and to develop materials that would seamlessly communicate Advise’s story, strategy and growth potential.

With Marlin’s assistance, Advise had a tremendous amount of companies who indicated strong interest in partnering with Advise and ultimately received multiple offers. After careful consideration of several alternatives, Advise chose to negotiate final terms with Compliance Solution Strategies (“CSS”) a GRC company financed by through CIP Capital, a growth-oriented, middle-market private equity firm. The CSS platform was enhanced with two other acquisitions, Ascendant Compliance Management and The MoneyMate Group. Together these firms will be in a strong position to offer a global platform that provides a comprehensive regulatory reporting, data management, outsourced compliance management services, compliance workflow tools, shareholding disclosure, trade monitoring, trading analytics and cybersecurity solutions.

Ove

rvie

w o

f Tra

nsac

tion

M&A initiated this transaction, advised the Company through all phases of the process from preparation through negotiations, duediligence reviews and the closing - providing guidance on matters such as partner selection, valuation, structure and key terms. M&A worked diligently with the company to help the company craft materials, identify potential partners, negotiate alternative offers with multiple parties and manage the due diligence review process. Marlin & Associates acted as exclusive strategic and financial advisor to the shareholders and managers of Advise Technologies.

M&A

’s R

ole

Advise provides regulatory reporting solutions to hedge funds and investment managers. The company was founded in 2010 by CEO Doug Schwenk. He and current COO/CFO Jeff Faber had worked together at a multibillion dollar hedge fund, with Doug leading the noninvestment side of the business and Jeff in a tech/ops role. Both saw how advances in technology and increasing regulation were converging to create a business opportunity for the right providers. Doug went on to found Advise Technologies in 2010, with Jeff joining the senior team in 2014.

Based in NYC, with offices in Amsterdam, Paris, and London, Advise’s intuitive, easy to use software platform allows clients investment managers and fund administrators) to manage regulatory reporting such as Form PF, AIFMD, CPO-PQR and Form ADV while maintaining complete transparency, accuracy and reliability required by global regulators and authorities.

After six years of strong growth, Advise determined that partnering with a financial sponsor would a logical next step in the company’s evolution. That’s when Advise’s management team approached M&A for assistance in finding a partner that would understand their business and their culture and join with them to help accelerate the company’s growth.

Back

grou

nd

Jeff FaberCOO and CFO

The senior level attention and focus on execution at M&A was key – M&A knew all the right people in our sector and managed the process exceptionally. The team worked tirelessly to ensure that all of our objectives were achieved.

CASE STUDIES:

a portfolio company of

New York, NY

Marlin & Associates acted as exclusive strategic and financial

advisor to Advise Technologies, LLC

has been acquired by

New York, NY

FEBRUARY 2018

Page 20: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

Marlin & Associates' client, M&O Systems, Inc. acquired by Broadridge Financial Solutions, Inc.

M&A knows the financial technology space, its strategic participants, the financial sponsors that target companies in this industry, and the drivers of their interest and value. With that knowledge, M&A organized a dedicated team to work closely with M&O’s management to develop materials that would seamlessly communicate M&O’s unique value proposition, growth potential, strategy,execution plan and financial projections. Among other things, M&A helped to communicate to potential partners the likely positive impact of the US Department Of Labor (DOL)’s new Fiduciary Rule on financial advisors (M&O’s core target market). M&A then worked with the company’s management to conduct a disciplined sale process – coordinating with each of the potential partners toensure that they fully understood the company’s strengths.

After a careful review of its options, M&O’s shareowners agreed to sell the company to Broadridge Financial Solutions, a leadingprovider of technology-driven solutions for broker-dealers, banks, mutual funds and other corporations. M&O solutions complementBroadridge’s wealth offerings; provide an enhanced career path for M&O’s employees; and offer expanded solutions for M&O’s customers.

Ove

rvie

w o

f Tra

nsac

tion

Marlin & Associates advised the company through all phases of the process from preparation through negotiations, due diligence reviews and the closing providing guidance on matters such as partner selection, valuation, structure and key terms. With a relationship spanning more than 10 years, initially, M&A provided only informal guidance. Once timing was optimal, Marlin & Associates worked diligently to help the company craft materials, initiate conversations, negotiate alternative offers with multiple parties, manage the due diligence process and complete final legal documentation swiftly. Marlin & Associates acted as exclusivestrategic and financial advisor to the shareholders and managers of M&O.

M&A

’s R

ole

Based in New York City, M&O Systems, Inc. (“M&O”) provides compensation management and compliance solutions that help broker-dealers and wealth management firms manage broker/advisor compensation, open accounts, support advisors and service clients.

M&A had an ongoing dialog with M&O’s CEO and co-founder Bob Minningham for many years. When he died, his widow, who inherited control of the business, approached M&A for strategic advice. After reviewing the situation, M&A guided M&O on steps to take to better position the company for a sale process. Over the next few years M&A maintained a dialog with the company’s shareowners and management as the company brought in new management and strengthened the firm. When the shareowners were ready, M&A then guided them through a disciplined process that resulted in expressions of potential interests from 8 parties. Ultimately Broadridge Financial Solutions, Inc. (NYSE:BR) was selected as the right partner for the firm, its employees, its customers and its shareowners.Ba

ckgr

ound

Michael BrodeurPresident

Marlin's advice, consultation and leadership throughout the process directly drove the best outcome for our firm. Their deep industry knowledge and close relationships with prospective acquirers provides unparalleled value as well. They are a principally centered and tireless team of professionals.

CASE STUDIES:

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

FEBRUARY 2018

Page 21: February 2018 - marlinllc.com · • Private equity funds managed by The Blackstone Group (NYSE:BX), Canada Pension Plan Investment Board and GIC Pte agreed to acquire a 55% stake

New York | Washington, D.C. | Toronto

www.MarlinLLC.com

INVESTMENT BANKING AND STRATEGIC ADVISORY TO THE FINANCIAL TECHNOLOGY AND

INFORMATION SERVICES INDUSTRIES