32
1 THE GLOBAL LEADER IN SOFTWARE M&A AN M&A UPDATE 2006 Software M&A Review and 2007 Outlook Corum Group Ltd. www.corumgroup.com

THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

  • Upload
    others

  • View
    3

  • Download
    0

Embed Size (px)

Citation preview

Page 1: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

1

THE GLOBAL LEADER IN SOFTWARE M&A

AN M&A UPDATE

2006 Software M&A Reviewand 2007 Outlook

Corum Group Ltd.www.corumgroup.com

Page 2: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

2

THE GLOBAL LEADER IN SOFTWARE M&A

• Opening Remarks - Corum• M&A Market Overview• Market Trends

• IPO Market• International• Public Markets

• Valuations• Top Buyers & Active Sectors• Corum Q4 M&A Briefing Release

Agenda

Page 3: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

3

THE GLOBAL LEADER IN SOFTWARE M&A

Corum Group

• M&A specialists since 1985• Software and IT experts – mostly former CEOs• Dominant North American and European presence• 200+ transactions completed• $6 Billion in wealth created• 55+% cross-border transactions• Recognized industry leaders/experts• Sponsor of Selling Up Selling Out conferences• Sponsor of World Financial Symposiums Conferences • Publisher of industry leading M&A research

Page 4: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

4

THE GLOBAL LEADER IN SOFTWARE M&A

Headlines Tell the Story

“Private Equity Fueling Buyouts”Associated Press, December 2006

“2006 - Bubble 2?”Seattle Times, December 2006

“Hong Kong tops New York this year in IPOs”New York Times, December 2006

“Money is everywhere – but for how long?”Wall Street Journal, January 2007

“Wall Street Bonuses – so much money – too few Ferrari’s”New York Times, January 2007

“Can M&A’s Best Times Get Better?”Wall Street Journal, January 2007

Page 5: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

5

THE GLOBAL LEADER IN SOFTWARE M&A

Surge in M&A Continues

2006 vs 2005 - M&A up 30+% worldwide / all industries

2006 – $3.7 Trillion in worldwide M&A2000 – $3.4 Trillion in worldwide M&A

Europe – $1.43 Trillion in 2006 (up 39% vs. ‘05)US – $1.56 Trillion in 2006 (up 36% vs. ‘05)

Source: Thomson Financial

Page 6: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

6

THE GLOBAL LEADER IN SOFTWARE M&A

Software and IT M&A Activity

# of Transactions by Sector

0%5%

10%15%20%25%30%35%40%45%

Digital

Med

ia

Enterpr

ise App

licatio

ns

Enterpr

ise In

frastr

uctur

eGam

ing

Intern

et

Intern

et Inf

rastru

cture

Intern

et Pure

Plays

IT Service

sSec

urity

Wireles

sVert

ical M

arkets

2005 % Deal Volume 2006 % Deal Volume

Page 7: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

7

THE GLOBAL LEADER IN SOFTWARE M&A

Software and IT M&A Activity

Transaction Value by Sector

0%

10%

20%

30%

40%

50%

60%

Digital

Med

ia

Enterpr

ise App

licatio

ns

Enterpr

ise In

frastr

uctur

e

Gaming

Intern

etIT Serv

ices

Securi

ty

Wireles

sVert

ical M

arkets

2005 % Deal Value 2006 % Deal Value

Page 8: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

8

THE GLOBAL LEADER IN SOFTWARE M&A

M&A Is the Primary Source of LiquidityIn Dollar Volume – US dollar volume all industries

$0$100$200$300$400$500$600$700$800$900

$1,000$1,100$1,200$1,300$1,400$1,500$1,600$1,700

1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006

In B

illio

ns

M&A Dollar Volume IPO Amount Raised

Page 9: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

9

THE GLOBAL LEADER IN SOFTWARE M&A

Slow IPO Market is Recovering

Source: D&B

IPO data all industries

• December most active IPO month since 1999

• 2006 much stronger than ‘05

• Venture-backed technology deals returned to the IPO scene

• Eleven technology IPOs in Q4 - up from three in Q3

Q4:05 Q4:06 % Change

# of IPO Pricings 48 82 70.83%

Total Value $7,000 $16,100 130.00%

Average Value $145 $196 35.17%

Values are in millions

Page 10: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

10

THE GLOBAL LEADER IN SOFTWARE M&A

Surge in M&A - Deal Drivers

• Enormous liquidity (equity and debt)• Strong stock markets• Recovery in IPOs• Analysts favorable to acquisitions• Private Equity in 25% of deals• Converging market sectors• Heavy competition for market leadership• Strength of Euro / British Pound

Page 11: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

11

THE GLOBAL LEADER IN SOFTWARE M&A

M&A Dominant Corporate StrategySupport for acquisitions is stronger than ever:• Immediate impact on top/bottom line• Stimulate growth in new or existing markets• Counter takeover attempts• Speed time to market• Forestall competitive threats• Gain talent, brand and domain expertise• Fill product and technology gaps• Tap into emerging markets • Provide pathway to a global presence• Gain access to innovation

Page 12: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

12

THE GLOBAL LEADER IN SOFTWARE M&A

Global M&A Activity

• Cross-border transactions increasing• European deal activity was up 39% in 2006• Of European buyers, the United Kingdom was the most active

globally with $339 billion of transactions

Page 13: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

13

THE GLOBAL LEADER IN SOFTWARE M&A

Global Marketplace

64% of Corum’s recent transactions have been cross-border –A trend we are seeing throughout the industry

Cross Border 64%

Intra-Country36%

Page 14: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

14

THE GLOBAL LEADER IN SOFTWARE M&A

Corum Transactions (Partial 2006)

Carlyle Group / UC4 Software GmbH• Enterprise job scheduling and event-driven IT automation

NCR Corporation / IDVelocity• RFID infrastructure and process management software

WellPoint Systems Inc. / IDEAS International• Provider of accounting and campaign finance solutions for domestic and

multinational marketplace

NICE Systems / FAST Video Security• Developer of video systems for security and surveillance purposes

Blue Cross Blue Shield / REDmedic• Provider of a personal medical profile available to emergency personnel

via the internet

Thomson West / Cowles Legal• User-friendly solutions for estate planning and trust terminations

Page 15: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

15

THE GLOBAL LEADER IN SOFTWARE M&A

Corum Transactions (More 2006)

Microsoft / iView Multimedia• Digital asset cataloging solution for creative professionals

Apax Partners / Plexus Systems• On-demand manufacturing execution software (SaaS)

Rocket Software / Mainstar Software• Storage management and disaster recovery solutions for OS/390

environments

Gemcom Software / Surpac Minex Group• Mine planning, engineering, geology, surveying, mineral exploration and

resource modeling solutions for the mining industry

Harland Financial / Financialware, Inc.• Enterprise Content Management system for banks and financial

institutions

MDA / Mindbox• Sophisticated decisioning software for mortgage banking

Page 16: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

16

THE GLOBAL LEADER IN SOFTWARE M&A

Current Activity

With a strong 2006 completed, we enter 2007 with optimism

8 companies currently under Letter of Intent:• Enterprise Applications• Enterprise Infrastructure• Systems Management• Gaming and Entertainment• Vertical Markets

• Specialty services• Financial Services

Page 17: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

17

THE GLOBAL LEADER IN SOFTWARE M&A

Public Markets – Reaching New Highs

Page 18: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

18

THE GLOBAL LEADER IN SOFTWARE M&A

Public Valuation Multiples

Sector Q4:05 Q1:06 Q2:06 Q3:06 Q4:06 Y on Y Q to QDigital Media 3.50 x 2.65 x 2.82 x 2.74 x 2.59 xEnterprise Applications 3.19 x 2.91 x 4.27 x 4.35 x 4.43 xBusiness Intelligence 1.36 x 3.10 x 2.15 x 2.87 x 3.03 xEnterprise Content Management 1.52 x 1.59 x 1.46 x 1.89 x 2.15 xSupply Chain Management 1.70 x 1.82 x 1.58 x 1.60 x 1.89 xEnterprise Infrastructure 2.20 x 2.15 x 2.36 x 2.40 x 2.77 xLegacy Extention / SOA 1.40 x 2.72 x 2.59 x 1.36 x 1.70 xSoftware Development Tools 2.34 x 1.95 x 1.44 x 1.88 x 1.71 xStorage 3.17 x 2.81 x 2.43 x 2.66 x 2.98 xGaming 2.19 x 1.59 x 1.44 x 2.25 x 2.47 xInternet Infrastructure 4.10 x 4.41 x 3.57 x 4.03 x 3.63 xInternet Pure Play 4.10 x 6.07 x 3.34 x 4.00 x 3.78 xIT Services 0.74 x 0.85 x 0.78 x 0.84 x 0.80 xSecurity 3.76 x 3.36 x 3.00 x 2.94 x 3.36 xWireless 2.85 x 2.18 x 2.28 x 2.07 x 2.34 xVertical Market - Engineering 3.00 x 2.61 x 2.71 x 2.69 x 3.06 xVertical Market - Financial Services 2.88 x 3.15 x 3.26 x 3.53 x 3.17 xVertical Market - Government 1.07 x 1.45 x 1.21 x 1.24 x 1.13 xVertical Market - Healthcare 2.36 x 2.54 x 1.98 x 2.69 x 2.36 xVertical Market - Other 2.51 x 2.63 x 2.63 x 1.75 x 2.02 xVertical Market - Telecom 2.37 x 2.52 x 2.02 x 2.12 x 2.10 x

TTM EV/S Multiples

Page 19: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

19

THE GLOBAL LEADER IN SOFTWARE M&A

Public Multiples ─ Differ Dramatically by Sector

TTM EV/Sales Range

Niche Applications

1.00x – 2.50x

Security Software

1.39x – 7.83x

Financial Services

1.50x – 4.00x

Software as a Service

3.90x – 9.49x

0

1x

2x

3x

4x

5x

Page 20: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

20

THE GLOBAL LEADER IN SOFTWARE M&A

Looking Back – Valuation Multiples

2.32.7 2.7

2.9

6.7

3.0

2.0 1.5 1.5 1.6 1.8 2.1 2.3 2.2 2.52.6

2.9 2.95

0.00

1.00

2.00

3.00

4.00

5.00

6.00

7.00

P/S

Mul

tiple

1H:9

8

2H:9

8

1H:9

9

2H:9

9

1H:0

0

2H:0

0

1H:0

1

2H:0

1

1H:0

2

2H:0

2

1H:0

3

2H:0

3

1H:0

4

2H:0

4

1H:0

5

2H:0

5

1H:0

6

2H:0

6

M&A Transaction Multiples - Software Industry

Page 21: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

21

THE GLOBAL LEADER IN SOFTWARE M&A

Top Buyers in 2006

100+ Strategic buyers with 2 to 4 transactions

Strategic Buyers Active Private Equity Firms*Microsoft 16 Accel-KKRIBM 13 Apax PartnersOracle 11 Carlyle GroupEMC 9 Francisco PartnersMotorola 8 Golden Gate CapitalJupitermedia 7 Silver Lake PartnersL-3 Communications 7 Symphony Technology GroupSage Group 7 Thoma CresseyCisco Systems 6NeoMedia Technologies 6Yahoo 6 * Partial ListAccenture 5Google 5Kronos 5Trimble Navigation 5VeriSign 5

Page 22: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

22

THE GLOBAL LEADER IN SOFTWARE M&A

Vertical Market Consolidation – Fewer Buyers

Tougher to find buyers for smaller companiesExample: Financial Services Software Sector

• Advanced Financial Solutions(Metavante ‘04)

• BancTec (taken private – Welsh Carson PE ‘99)

• Bisys Group (Open Solutions ‘05)• Bottomline Technologies• Carreker (Checkfree in ‘07)• CheckFree• Concord EFS (First Data ‘03)• Digital Insight (Intuit ‘06)• First Data• Fiserv• Jack Henry

• John Harland (M&F Worldwide ‘07)• Kirchman (Metavante ‘06)• Metavante• Misys • Open Solutions (Carlyle ‘06)• S2 Systems (Total Systems ‘05))• Sanchez (Fidelity National in ‘04)• Sungard (taken private – Silver

Lake Partners ‘05)• Total Systems• TSA

2000 to 2006 - Key Buyers - 60% of list is gone

Page 23: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

23

THE GLOBAL LEADER IN SOFTWARE M&A

Private Buyers

Number of private buyers increasing• Slow IPO market and high cost of being public• Cash and credit available to Private Equity• Financial buyers comfortable with technology deals

Notable companies going private in 2006• John H. Harland• Embarcadero• WatchGuard Technologies• Sabre Holdings• Open Solutions

Page 24: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

24

THE GLOBAL LEADER IN SOFTWARE M&A

Transaction Highlights – Private Equity

Buyer Seller Value (Millions $) Sector

Silver Lake Partners Sabre Holdings $5,000 Vertical Market

Carlyle Group Open Solutions, Inc. $1,300 Financial Services

Silver Lake Partners IPC $800 Vertical Market

Thoma Cressey Embarcadero $234 Enterprise Infrastructure

Francisco Partners WatchGuard Technologies $151 Security

Insight Venture Partners Netsmart Technologies $115 Healthcare

Thoma Cressey Vision Solutions, iTera and Sirius Computer Solutions $100 Enterprise Infrastructure

Francisco Partners Endeavor Information Systems Undisclosed Vertical Market

Carlyle Group / Kennet Partners FRS Global Undisclosed Vertical Market

Vista Equity Who'sCalling Undisclosed Enterprise Applications

Page 25: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

25

THE GLOBAL LEADER IN SOFTWARE M&A

Transaction Highlights – International

Buyer Seller Value (Millions $) Sector

Publicis Group S.A. Digitas Inc $1,300 Internet Infrastructure

Check Point Software Protect Data AB $586 Security

ePLDT SPI Technologies $159 IT Services

Stepstone ExecuTRACK Software $41 Enterprise Applications

Yahoo! Inc. Wretch $22 Internet Pure Play

McAfee, Inc. Onigma $20 Security

Nokia Gate5 Undisclosed Wireless

Microsoft iView Undisclosed Digital Media

Tandberg Television Zetools Undisclosed Digital Media

Sage Group plc / Sage Software Canada Ltd.

Corum Corporation (no relation) Undisclosed Enterprise Applications

Page 26: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

26

THE GLOBAL LEADER IN SOFTWARE M&A

Transaction Highlights – Strategic

Buyer Seller Value (Millions $) Sector

Google YouTube $1,650 Internet Pure Play

Intuit Inc Digital Insight $1,350 Financial Services

Trimble Navigation @Road Inc $496 Wireless

Oracle Stellent, Inc. $440 Enterprise Applications

Rocket Software Seagull Software $56 SOA

Corel Corporation InterVideo $196 Digital Media

Kronos Unicru $150 Enterprise Applications

Cisco System Arroyo Video $92 Digital Media

IBM Webify Undisclosed Enterprise Infrastructure

ADP Employease Undisclosed Enterprise Applications

Page 27: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

27

THE GLOBAL LEADER IN SOFTWARE M&A

Mega Deals

2006 – Strong Year for $ Billion+ Transactions

Mega Deal Breakdown

• 21 in the software and IT marketplace

• 17 by strategic buyers

• 7 were cross-border

• Value range: $1 billion to $7.4 billion

Companies with multiple technology deals in excess of $1 billion

• Carlyle Group – Freescale and Open Solutions

• IBM – FileNet and Internet Security Systems

Page 28: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

28

THE GLOBAL LEADER IN SOFTWARE M&A

Active Sectors

Strong activity across all sectors in 2006

Outlook for 2007:

• Enterprise Applications

• Internet - Infrastructure and pure plays

• IT Services

• Security

• Vertical market applications

• Wireless technologies and infrastructure

Page 29: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

29

THE GLOBAL LEADER IN SOFTWARE M&A

Corum Q4 Briefing SampleEnterprise Applications

Public Peer Group (In $U.S. millions – except share prices)Stock Stock Market EnterpriseSymbol Company Price Value Value P/E EV/EBITDA EV/S P/E EV/S

CA CA, Inc. $22.79 $11,990.0 $13,290.0 126.6 x 16.07 x 3.43 x 22.56 x 3.29 xLWSN Lawson Software Inc. $7.45 $1,400.0 $1,120.0 -248.33 x 30.37 x 2.41 x 16.93 x 1.31 xORCL Oracle Corp. $17.21 $89,190.0 $87,210.0 24.59 x 13.40 x 5.43 x 15.50 x 4.47 xQADI QAD Inc. $8.40 $271.5 $239.8 18.26 x 11.60 x 1.05 x 20.49 x 0.94 xSAP SAP AG $53.16 $259,780.0 $255,910.0 118.13 x 69.92 x 21.08 x 24.73 x 19.27 xCRM Salesforce.com $36.74 $4,170.0 $3,930.0 734.80 x 98.57 x 8.85 x 85.44 x 5.50 x

Median Valuation Multiples 71.36 x 23.22 x 4.43 x 21.53 x 3.88 x

Trailing Multiple Forward Multiple

M&A Transactions

Witness Systems Acquires Demos Solutions and Exametric, Inc.

Witness Systems, a global provider of workforce optimization software and services, announcedthat it has acquired Demos Solutions Consulting Group Ltd. (also known as Demos Solutions) and Exametric, Inc., the two leaders in supplying enterprise productivity and resource planning solutions to the financial services industry. The acquisitions broaden the revenue opportunity and customer base for Witness Systems, further extending the business valu e of its workforce optimization solutions from contact centers to bank branches and ultimately to other areas in the enterprise. The two companies will be combined and operate as Witness Enterprise Solutions, a group focusing initially on WFO Solutions for retail bank branches and operations.

Announcement: October 2 2006Deal Value: $29 Million (Cash plus potential earn out up to $18 million of next three years )

Page 30: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

30

THE GLOBAL LEADER IN SOFTWARE M&A

Corum Q4 Briefing Sample (continued)

Security Public Peer Group (In $U.S. millions – except share prices)

Stock Stock Market EnterpriseSymbol Company Price Value Value P/E EV/EBITDA EV/S P/E EV/S

CHKP Check Point Software Tech Ltd. $22.08 $5,100.0 $3,910.0 18.54 x 11.91 x 6.85 x 15.33 x 6.35 xENTU Entrust Inc. $4.32 $259.1 $228.2 -25.41 x -67.32 x 2.48 x 54.00 x 1.94 xMFE McAfee Inc. $28.31 $4,520.0 $3,360.0 33.31 x 12.05 x 3.08 x 19.00 x 2.75 xSFNT SafeNet Inc. $24.50 $518.3 $438.4 -2450.00 x 13.30 x 1.53 x 18.56 x 1.39 xSCUR Secure Computing Corp. $6.64 $428.3 $512.1 -39.06 x 23.86 x 3.30 x 27.67 x 2.04 xSYMC Symantec Corp. $20.87 $19,580.0 $19,110.0 51.92 x 12.66 x 3.89 x 16.56 x 3.36 xVRSN VeriSign Inc. $24.23 $5,880.0 $5,340.0 9.01 x 12.90 x 3.42 x 21.83 x 3.47 xWBSN Websense Inc. $22.88 $1,020.0 $721.4 30.51 x 11.31 x 4.18 x 21.79 x 3.43 x

Median Valuation Multiples 13.77 x 12.35 x 3.36 x 20.40 x 3.06 x

Trailing Multiple Forward Multiple

M&A Transactions McAfee, Inc. To Acquire Citadel Security Software Inc. McAfee, Inc. will acquire Citadel Security Software Inc., a leading provider of solutions in security policy compliance and vulnerability remediation. Security risk management is emerging as a high growth opportunity. The acquisition will add to McAfee's suite of products that help enterprises neutralize security vulnerabilities and reduce risk, giving McAfee a broader capability for security policy compliance enforcement and vulnerability remediation. Highly regulated enterprises, including government and health-care customers, will especially benefit as McAfee integrates Citadel's automated solutions that help enterprises comply with regulatory requirements and internal policies, speed their compliance process and minimize threat exposure. Announcement: October 3 2006 Deal Value: $56.15 Million (Cash, plus an estimated $4 million in working capital reimbursement) Seller Revenue: $14.24 ttm

Page 31: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

31

THE GLOBAL LEADER IN SOFTWARE M&A

Corum LinksVIP Pass for Corum's Selling Up Selling Out Conference

To take advantage of the special VIP offer for this webinar’s attendees:

1) Go to Corum's conference registration page at https://www.corumgroup.com/ConferenceRegistration.asp

2) Select the conference you wish to attend3) Enter your Contact Information4) Enter Promo Code of “webjan"5) Check box "I prefer to be called for payment information." You will not be contacted for

payment information.

You will receive a complimentary VIP Pass to the conference.

Corum M&A Reporthttp://www.corumgroup.com/ResearchAndReportsregistration.asp

Page 32: THE GLOBAL LEADER IN SOFTWARE M&A · 2013-06-19 · 3 THE GLOBAL LEADER IN SOFTWARE M&A Corum Group • M&A specialists since 1985 • Software and IT experts – mostly former CEOs

32

THE GLOBAL LEADER IN SOFTWARE M&A

Contact Information

Corum Group Ltd.10500 NE 8th Street, Suite 1500Bellevue, WA 98004USA+1 425-455-8281

Corum Group International S.à.r.lGeneral Guisan – Quai 30CH-8002 ZurichSwitzerland+41 1 251 82 65

www.corumgroup.com