![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Twin River Worldwide Holdings Inc | NYSE:TRWH | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 27.14 | 0 | 01:00:00 |
| | |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||
Total revenue
|
| | | $ | 1,109 | | | | | $ | 1,484 | | | | | $ | 1,620 | | | | | $ | 1,713 | | | | | $ | 1,780 | | |
Adjusted EBITDA
|
| | | $ | 231 | | | | | $ | 347 | | | | | $ | 427 | | | | | $ | 473 | | | | | $ | 491 | | |
Free cash flow
|
| | | $ | (165) | | | | | $ | 37 | | | | | $ | 173 | | | | | $ | 249 | | | | | $ | 289 | | |
| | |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||
Total revenue
|
| | | $ | 1,177 | | | | | $ | 1,361 | | | | | $ | 1,543 | | | | | $ | 1,694 | | | | | $ | 1,825 | | |
Adjusted EBITDA
|
| | | $ | 324 | | | | | $ | 364 | | | | | $ | 417 | | | | | $ | 459 | | | | | $ | 493 | | |
Free cash flow
|
| | | $ | 227 | | | | | $ | 276 | | | | | $ | 323 | | | | | $ | 335 | | | | | $ | 362 | | |
Selected Companies
|
| |
TEV 2021E
Adjusted EBITDA |
| |
TEV 2022E
Adjusted EBITDA |
| |
TEV 2023E
Adjusted EBITDA |
| |||||||||
Median
|
| | | | 13.5x | | | | | | 12.3x | | | | | | 11.3x | | |
Mean
|
| | | | 11.4x | | | | | | 10.9x | | | | | | 10.2x | | |
Date Announced
|
| |
Target
|
| |
Acquiror
|
|
09/30/2020 | | | William Hill | | | Caesars Entertainment | |
10/01/2019 | | | The Stars Group | | | Flutter Entertainment | |
06/13/2019 | | | Gamesys Group | | | JPJ Group plc | |
12/07/2017 | | | Ladbrokes Coral | | | GVC Holdings | |
| | |
TEV/NTM
Adjusted EBITDA |
| |||
Mean
|
| | | | 10.4x | | |
Median
|
| | | | 11.1x | | |
Selected Companies
|
| |
TEV 2022E
Adjusted EBITDA |
| |
TEV 2023E
Adjusted EBITDA |
| ||||||
Median
|
| | | | 14.8x | | | | | | 12.1x | | |
Mean
|
| | | | 14.6x | | | | | | 11.9x | | |
Methodology
|
| |
Exchange Ratio Range
|
|
Selected Public Companies — Estimated 2022 Adjusted EBITDA | | |
0.270x — 0.470x
|
|
Selected Public Companies — Estimated 2023 Adjusted EBITDA | | |
0.240x — 0.440x
|
|
Discounted Cash Flow | | |
0.310x — 0.860x
|
|
|
|
| |
|
|
| April 11, 2021 | | | | |
| | | |
Deutsche Bank Securities Inc.
60 Wall Street New York, NY 10005
Tel 212-250-2500
|
|
1 Year Twin River Worldwide Chart |
1 Month Twin River Worldwide Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions