CONFIDENTIAL β€” FOR QUALIFIED INVESTORS ONLY

Transaction Comparables

Tim McGraw Entertainment Holdings

January 2026 | Market Analysis & Precedent Transactions

Purpose: This analysis presents precedent transactions and public market comparables relevant to TMEH's $300M platform investment. Comparable categories include Nashville-based entertainment companies, artist-driven platforms, music catalogs, and immersive experience venues.

Nashville Entertainment Platform Comparables

Public Company
Ryman Hospitality Properties (NYSE: RHP)
$6.63B
πŸ“ Nashville, TN πŸ“ˆ Market Cap (Oct 2024) πŸ’° $2.34B Revenue (2024)

Owns ~70% controlling interest in Opry Entertainment Group (OEG), including Grand Ole Opry, Ryman Auditorium, WSM 650 AM, and Ole Red hospitality venues. Trades at 24.9x earnings, above industry average of 15.6x.

TMEH Relevance: Most direct Nashville entertainment platform comparable. TMEH targets similar synergies between iconic Nashville brands, hospitality venues, and media properties. Ryman's premium multiple reflects Nashville's entertainment ecosystem value.

Source: Seeking Alpha, MacroTrends, Ryman HP Investor Relations (2024)

M&A Transaction
Opry Entertainment β†’ Southern Entertainment
Undisclosed
πŸ“ Nashville/Charlotte πŸ“… January 2025 πŸŽͺ Festival Platform

Opry Entertainment Group acquired Southern Entertainment, gaining control of Lovin' Life Music Fest (Charlotte), Carolina Country Music Fest (Myrtle Beach), Barefoot Country Music Fest (New Jersey), and Greenville Country Music Fest.

TMEH Relevance: Demonstrates Ryman/Opry's expansion strategy beyond Nashville venues into regional festival ownershipβ€”similar to TMEH's Music City Rodeo model as a scalable, repeatable event platform.

Source: Axios Nashville (January 2025)

Artist-Driven Platform Transactions

M&A Transaction
Big Machine Label Group β†’ Ithaca Holdings β†’ HYBE
$300M β†’ $1.05B
πŸ“ Nashville, TN πŸ“… 2019 / 2021 🎡 Label + Catalog

2019: Scooter Braun's Ithaca Holdings acquired Scott Borchetta's Big Machine Records for $300M+ (backed by Carlyle Group). EBITDA-based analysis suggested $480-600M implied value at 12-15x multiples.

2021: HYBE (South Korea) acquired entire Ithaca Holdings for $1.05B, validating strategic premium for artist-driven platforms with global distribution potential.

TMEH Relevance: Nashville-based artist platform achieving 3x+ value appreciation in 2 years. Demonstrates investor appetite for artist-driven entertainment platforms. Big Machine's EBITDA margin structure (~40% on $100M revenue) provides benchmark for TMEH music/media segments.

Source: Billboard, Variety, Music Business Worldwide (2019-2021)

M&A Transaction
Hipgnosis Songs Fund β†’ Blackstone
$1.584B
πŸ“ London/Nashville πŸ“… July 2024 🎡 Music Catalog

Blackstone acquired Hipgnosis Songs Fund at $1.31 per share, completing the deal after the fund's board initiated a strategic review. Portfolio includes catalogs from artists across Nashville's country ecosystem.

TMEH Relevance: Demonstrates institutional investor (Blackstone) appetite for music IP at scale. Country music catalog multiples average 16.8x annual revenue (2022-2024), supporting valuation benchmarks for McGraw IP within TMEH.

Source: Billboard (2024)

Music Catalog Valuation Benchmarks

16.8x
Country Music Multiple

Average 2022-2024

17.6x
Pop Music Multiple

Average 2022-2024

$19M
Average Deal Size

2024 Market Median

Catalog Type Multiple Range Notes
Country Music (10+ years) 14-18x revenue Nashville ecosystem premium; streaming growth tailwinds
Pop/Hip-Hop (10+ years) 15-20x revenue Higher streaming velocity; broader global reach
Legacy Catalogs (1980s) 18-25x revenue ~20% CAGR in streaming cash flows 2022-2024
Boom Period Peak (2019-2022) 20-30x revenue Low rates drove premium; now normalized

Source: Citrin Cooperman Music Catalog Market Report, Billboard Pro (2024)

Venue & Immersive Experience Comparables

Private Company
Oak View Group (OVG)
$1.34B Raised
πŸ“ Denver, CO πŸ’Ό Silver Lake Investor πŸ‘₯ 50,000 Employees

Full-service live events company (2015). Merged with Spectra in 2021. 26 total investments/acquisitions including arena developments globally. Partnered with Live Nation on multiple venue projects including the 15,000-seat Moody Center and SΓ£o Paulo arena.

TMEH Relevance: Validates institutional capital (Silver Lake) appetite for venue development platforms. OVG's partnership model with artists/promoters parallels TMEH's MCI development approach. Joint venture structure provides governance template.

Source: PitchBook, Oak View Group (2024)

Public Company
Live Nation Entertainment (NYSE: LYV)
$36B GTV
πŸ“ Beverly Hills, CA πŸ“… 2023 Results 🎫 Fee-Bearing GTV

2023 Performance: Fee-bearing gross transaction value up 30% to ~$36B. Sponsorship revenue exceeded $1B (+13%). Artist investment exceeded $13B (+40%). Global attendance records set.

Acquisition Activity: 49 companies acquired through 2023, most recent: Face To Face Touring (Dec 2023). 31 investments total.

TMEH Relevance: Demonstrates live entertainment sector resilience and investor appetite. Live Nation's expansion into regional venues and sponsorship revenue models directly comparable to TMEH's Music City Rodeo and Draft House growth strategy.

Source: Live Nation Entertainment Investor Relations, MarketScreener (2024)

Nashville Music Industry Context

Industry Data
Concord Music Group ABS Financing
$5.1B ABS
πŸ“ Nashville, TN πŸ“… 2022-2024 🏦 Asset-Backed Securities

Nashville-based Concord closed $1.8B ABS (2022), $500M (2023), and $800M (2024), enabling the $469M acquisition of Round Hill Music Royalty Fund. October 2024: raised $850M on existing ABS structure backed by Carrie Underwood, Genesis, Phil Collins, R.E.M., and Creed royalties.

TMEH Relevance: Demonstrates Nashville's sophistication in entertainment finance and institutional investor access. Concord's scalable ABS model provides future financing template for TMEH IP monetization.

Source: Billboard (2024)

118B
Country Streams (2024)

On-demand audio, up from 113B in 2023

$10B
Spotify Payouts (2024)

Total music industry distribution

TMEH Valuation Context

How TMEH Compares

Metric Comparable Range TMEH Positioning
Nashville Platform Premium Ryman trades at 24.9x vs. 15.6x industry TMEH benefits from same Nashville premium dynamics
Artist IP Multiple Country catalogs: 14-18x revenue McGraw 30-year catalog + active touring supports premium
Live Events Growth Live Nation: 30% GTV growth (2023) MCR + Draft House target double-digit annual growth
Platform Value Creation Big Machine: 3x appreciation (2019-2021) TMEH targets 2-3x return over 5-7 year horizon
Institutional Capital Access Concord: $5.1B ABS; OVG: Silver Lake $300M platform investment unlocks similar access

Transaction Summary Matrix

Transaction Value Year Multiple/Metric TMEH Relevance
Ryman Hospitality (RHP) $6.63B mkt cap 2024 24.9x earnings Nashville platform premium
Big Machine β†’ HYBE $1.05B 2021 3x appreciation (2 yrs) Artist platform upside
Hipgnosis β†’ Blackstone $1.584B 2024 ~16x revenue Institutional catalog appetite
Round Hill β†’ Concord $469M 2023 ABS-enabled Nashville financing sophistication
Oak View Group $1.34B raised 2021-24 Silver Lake backed Venue development model
PBR (Pro Bull Riders) $1B+ 2022 Strategic sale Western lifestyle events
Houston Rodeo (Annual) $224M revenue 2024 20-day event MCR scale potential