47
Public Companies
Market Aggregators & MarTech Subsectors
Note: Only inclusive of public companies profiled in this report
Source:
(1)Currency normalized to USD, on share price date
(2)Wall Street consensus estimates
(3)EV / Revenue and EV / EBITDA multiples in excess of 50.0x or less than 0.0x are considered not meaningful
(4)Acquisitions are inclusive of investments in other companies
(5)Recurring revenue as a percent of revenue (% Rec) are estimates based on SEC filings, earnings transcripts or market estimatesShare Price% 52-Wk Market Enterprise Revenue Metrics
(2)
EBITDA
(2)
GM EV / Revenue EV / EBITDA
(3)
LTM
(4)
Company(1) Sub-Sector 5/20/2022 High Cap Value LTM CY22E Y/Y Growth % Rec(5) CY22E LTM LTM LTM CY22E LTM CY22E Acqs.
Market Aggregators
Adobe Market Aggregator $399.09 57.1% $188,570 $190,496.0 $16,142.0 $18,084 13.3% 91.8% 49.4% 40.4% 88.0% 11.80x 10.53x 29.2x 21.3x 5
Amazon.com Market Aggregator $2,151.82 57.0% $1,094,674 $1,205,547.9 $477,748.0 $525,897 11.8% 20.0% 14.2% 11.7% 42.1% 2.52x 2.29x 21.6x 16.2x 13
Dun & Bradstreet Market Aggregator $16.63 72.7% $7,219 $10,865.3 $2,197.1 $2,286 5.5% 90.0% 38.7% 33.1% 69.0% 4.95x 4.75x 15.0x 12.3x 4
HubSpot Market Aggregator $333.54 38.5% $16,214 $16,586.7 $1,414.9 $1,728 32.8% 96.7% 12.5% n/m 80.4% 11.72x 9.60x n/m n/m 2
Microsoft Market Aggregator $252.56 72.2% $1,888,905 $1,954,387.6 $192,557.0 $213,336 16.2% n/a 50.0% 49.3% 68.7% 10.15x 9.16x 20.6x 18.3x 30
Pegasystems Market Aggregator $48.48 33.7% $3,967 $4,520.8 $1,274.5 $1,458 17.7% 79.0% 8.5% n/m 73.2% 3.55x 3.10x n/m 36.3x 2
salesforce.comMarket Aggregator $159.65 51.2% $159,217 $168,123.0 $26,492.0 $31,587 21.6% 93.1% 25.6% 11.6% 73.5% 6.35x 5.32x n/m 20.8x 13
SAP Market Aggregator $97.08 70.9% $113,633 $125,808.0 $31,738.5 $32,153 1.5% 74.8% 32.2% 22.5% 72.2% 3.96x 3.91x 17.6x 12.1x 4
Zeta Global Market Aggregator $7.75 57.6% $1,577 $1,659.2 $483.1 $559 22.0% 85.0% 15.2% n/m 63.3% 3.43x 2.97x n/m 19.6x -
Market Aggregators Mean 56.8% $385,997 $408,666.0 $83,338.6 $91,899 15.8% 78.8% 27.4% 28.1% 70.1% 6.49x 5.74x 20.8x 19.6x 9.1
Market Aggregators Median 57.1% $113,633 $125,808.0 $16,142.0 $18,084 16.2% 87.5% 25.6% 27.8% 72.2% 4.95x 4.75x 20.6x 18.9x 4.5
MarTech Subsectors
Momentive Content & Experience $11.95 47.8% $1,793 $1,815.2 $458.5 $497 11.4% 90.0% 12.2% n/m 83.5% 3.96x 3.65x n/m 29.9x 1
LiveRamp Data $25.20 42.9% $1,727 $1,234.4 $506.1 $594 17.5% 80.0% 10.6% n/m 71.2% 2.44x 2.08x n/m 19.7x 1
Nielsen Data $25.50 91.8% $9,174 $14,624.4 $3,514.0 $3,615 3.2% 80.0% 42.8% 31.0% 64.5% 4.16x 4.05x 13.4x 9.4x 3
Sprinklr Social & Relationships$11.31 42.7% $3,141 $2,819.7 $492.4 $487 25.9% 86.9% n/m n/m 70.0% 5.73x 5.79x n/m n/m -
Zendesk Social & Relationships$98.96 64.5% $12,399 $13,267.8 $1,428.9 $1,701 27.1% 99.0% 10.1% n/m 79.7% 9.29x 7.80x n/m n/m 2
MarTech Subsectors Mean 57.9% $5,647 $6,752.3 $1,280.0 $1,379 17.0% 87.2% 18.9% 31.0% 73.8% 5.11x 4.67x 13.4x 19.7x 1.8
MarTech Subsectors Median 47.8% $3,141 $2,819.7 $506.1 $594 17.5% 86.9% 11.4% 31.0% 71.2% 4.16x 4.05x 13.4x 19.7x 1.5
Aggregate Mean 57.2% $250,158 $265,125 $54,032 $59,570 16.3% 82.0% 24.8% 28.5% 71.4% 6.00x 5.36x 19.6x 19.6x 6.7
Aggregate Median 57.0% $10,787 $13,946 $1,813 $2,007 16.9% 86.9% 15.2% 31.0% 71.7% 4.55x 4.40x 19.1x 19.6x 3.5