EX-99.(C)(9) 11 nc10002999x2_exc-9.htm EXHIBIT (C)(9)

Exhibit (c)(9)

       CONFIDENTIAL  May 22, 2019  Fairness Opinion Presentation   
 

 CONFIDENTIAL      Disclaimer  © Dean Bradley Osborne Partners LLC. All rights reserved.  These materials have been prepared by Dean Bradley Osborne Partners LLC (including any affiliates, “DBO Partners”) for the DBO Partners’ client or potential client to whom such materials are directly addressed and delivered. DBO Partners has prepared these materials solely for informational purposes. You should not definitively rely upon it or use it to form the definitive basis for any decision, contract, commitment or action whatsoever, with respect to any proposed transaction or otherwise. You and your directors, officers, employees, agents and affiliates must hold this document and any oral information provided in connection with this document in strict confidence and may not communicate, reproduce, distribute or disclose it to any other person, or refer to it publicly, in whole or in part at any time except with our prior written consent. If you are not the intended recipient of this document, please delete and destroy all copies immediately.DBO Partners prepared this document and the analyses contained in it based, in part, on certain assumptions and information obtained by us from the recipient, its directors, officers, employees, agents, affiliates and/or from other transaction participants, publicly available sources and other sources. DBO Partners’ use of such assumptions and information does not imply that it has independently investigated or verified or necessarily agrees with any of such assumptions or information, and DBO Partners has assumed and relied upon the accuracy and completeness of such assumptions and information for purposes of this document. DBO Partners does not make any representation or warranty, express or implied, in relation to the accuracy or completeness of the information contained in this document or any oral information provided in connection herewith, or any data it generates and accepts no responsibility, obligation or liability (whether direct or indirect, in contract, tort or otherwise) in relation to any of such information. DBO Partners expressly disclaims any and all liability which may be based on this document and any errors therein or omissions therefrom. DBO Partners does not make any representation or warranty, express or implied, that any transaction has been or may be effected on the terms or in the manner stated in this document, or as to the achievement or reasonableness of future projections, management targets, estimates, prospects or returns, if any. Any views or terms contained herein are based on financial, economic, market and other conditions prevailing as of the date of this document and are therefore subject to change. DBO Partners undertakes no obligation or responsibility to update any of the information contained in this document. Past performance does not guarantee or predict future performance.DBO Partners (i) assumed that any forecasted financial information contained herein reflects the best available estimates of future financial performance, and (ii) has not made any independent valuation or appraisal of the assets or liabilities of any company involved in any proposed transaction. The purpose of this document is to provide the recipient with an explanation of the basis upon which DBO Partners is issuing a financial opinion letter in relation to the proposed transaction. This document should be read in conjunction with and is subject to the terms of such financial opinion. This document supersedes any previous documents or presentations delivered by DBO Partners to the recipient in connection with the proposed transaction.This document and the information contained herein do not constitute an offer to sell or the solicitation of an offer to buy any security, commodity or instrument or related derivative, nor do they constitute an offer or commitment to lend, syndicate or arrange a financing, underwrite or purchase or act as an agent or advisor or in any other capacity with respect to any transaction, or commit capital, or to participate in any trading strategies, and do not constitute legal, regulatory, accounting or tax advice to the recipient. DBO Partners recommends that the recipient seek independent third party legal, regulatory, accounting and tax advice regarding the contents of this document. This document does not constitute and should not be considered as any form of financial opinion or recommendation by us or any of our affiliates.Please note that DBO Partners provides investment banking and other services to a wide range of persons from which conflicting interest or duties may arise. DBO Partners, its affiliates, directors, members, managers and officers may at any time hold long or short positions, and may trade or otherwise structure and effect transactions in debt or equity securities or loans of the client or potential client, potential counter-parties to the transaction or transactions discussed herein, or any other company that may be involved in such transaction or transactions.Notwithstanding anything herein to the contrary, each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the proposed transaction and all materials of any kind (including opinions or other tax analyses) that are provided relating to the tax treatment and tax structure. For this purpose, "tax structure" is limited to facts relevant to the U.S. federal and state income tax treatment of the proposed transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors.  2 
 

 CONFIDENTIAL      Situation Overview  NASCAR letter to ISC Board of Directors (11/8/2018)NASCAR presentation on the Combination Rationale (3/18/2019)  On November 8, 2018, NASCAR Holdings, Inc. (“NASCAR”) submitted a bid to acquire all of the outstanding shares of International Speedway Corporation (“ISC”) that are not owned by the controlling shareholders of NASCAR (the “Family Stockholders”), for $42 per share in cashFollowing multiple rounds of negotiations and counter offers between NASCAR and the ISC Special Committee formed to consider the proposed merger, NASCAR submitted a best and final offer of $45 per share on April 4, 2019NASCAR has stated the following reasons for a combination:  3  We believe the industry would benefit from structural change in order to best position the sport on a going forward basis. This will require significant time, effort, and investment. We believe that this transformation will be best undertaken as a private company. Moreover, we believe that the consolidation of the ownership of ISC and NASCAR, as private companies guided by the Family Stockholders, is in the best interests of all constituents of the sport and will position motorsports for long- term success and viability. (1)  NASCAR and the France family strongly believe that the proposed transaction is needed to turn around the sport in the face of the headwinds currently limiting value to all industry stakeholders.  Current fragmented industry structure limits the ability to rapidly react to headwindsThe proposed transaction will further align incentives, bring stability to the industry, and allow NASCAR to be more nimble in its ability to make industry-wide decisions (2)          NASCAR stated in its offer that the Family Stockholders would not expect, in their capacity as shareholders of ISC, to vote in favor of any alternative sale, merger, or other extraordinary corporate transaction– Extraordinary corporate transactions include sale to another party, significant M&A, asset sales, LBO, andREIT conversion, which have been excluded from our analysis at the direction of the Special Committee 
 

 CONFIDENTIAL      NASCAR will acquire all of the outstanding shares of ISC Class A and Class B common stock that are not owned by the Rollover Shareholders for $45.00 per share in an all-cash merger transaction (1)  Note: Current share price as of 5/20/2019Rollover Shareholders are the controlling shareholders of NASCAR other than Brian Z. France and his affiliated entitiesUnaffected date is 11/9/2018 (public announcement of offer occurred after market close)Equity Value calculated as share price multiplied by FDSO of 43.5MM (per Merger Agreement as of 5/21/2019)  Aggregate Value calculated as Equity Value plus net debt (as of latest quarterly filing)Low estimates per April Board Presentation (4/10/2019); Forecast estimates per Revised Forecast (as of 2/28/2019)  4  Share Premium Price  Share Implied      Unaffected (2)  Purchase Price            Share Price  $39.06  $45.00  Merger Consideration  Equity Value ($MM) (3)  $1,699  $1,957    Aggregate Value ($MM) (4)  $1,683  $1,941              Current  1 Day Unaffected (2) 30 DayUnaffected VWAP (2)          Purchase Price per  Share Price  $43.96  $39.06 $37.27  Analysis  Premium %  2.4%  15.2% 20.8%              FY2019E(Low / Forecast) (5)  FY2020E(Forecast)          Purchase Price per  AV / EBITDA  8.4x / 8.0x  7.7x  Multiples  P/E  24.3x / 22.4x  19.9x  Summary of ProposalKey financial statistics 
 

 CONFIDENTIAL      5  ISC Overview & Trends  ISC is an owner of major motorsports entertainment facilities and promotor of motorsports themed entertainment activities  Founded in 1953 by France Family and headquartered in Daytona Beach, FL850+ employeesOwn and/or operate 13 motorsports facilities in the U.S. including Talladega Superspeedway and Daytona International Speedway  In 2018, ISC’s facilities promoted over 100 stock car, open wheel, sports car, truck, motorcycle and other events– Largest promoter of NASCAR events, with ~90% of revenues from NASCAR-sanctioned racing events  Revenue segments include:  Admissions: ticket sales for racing events and other motorsports activities and amusementsMotorsports and other event related: TV and ancillary media rights fees, promotion and sponsorship fees, hospitality rentals, advertising revenues, royalties, etc.Food, beverage and merchandise: concession stands, souvenir sales, hospitality catering, programs and other merchandise and fees paid by 3rd party vendorsOther: includes revenue derived from leasing space in retail operations, such as ONE DAYTONA and Kansas Casino  Sources: ISC SEC filings; Revised Forecast (as of 2/28/2019)Sports Business Journal, Frontstretch TV Ratings, ShowBuzzDailyNASCAR “Combination Rationale” 3/18/2019, p. 12  (3) Revenue includes “Sponsorship Display Billboard” and “Advertising Revenue” from “MSR 10 year trailing 2010 to 2019”; DC Solar from Management’s “_Summary of DC Solar relationship” XLS; YTD estimates from Management Weekly Revenue Dashboard (as of 5/8/2019)  Company Overview  Core Operations  Key Revenue Drivers & Trends    Admissions  Admissions revenue down (16%) from 2014 to 2018, with a CAGR of (4%)Management forecasts flat revenues from 2018 to 2019, with an increase of ~0.6% thereafter  Broadcast & Ratings  Broadcast rights contribute over 50% of ISC revenue, with an average annual escalator of ~4%Following the expiration of the current broadcast agreement in 2024, Management forecasts a renewal at the 2015 value with the same average annual CAGRAverage season viewership for the NASCAR Cup series is down (52%) over the past ten years (2008 – 2018); however, average race viewership is only slightly down (1%) through the first 12 races of the 2019 season and is up 4% at ISC tracks (1)  Sanction Agreements  Management assumes a continuation of the 65/25/10 broadcast fee revenue split, with ISC receiving ~53% of the revenue distributed to promotersHowever, NASCAR and the France Family have indicated the current media rights revenue allocation may change when race Team Charter agreements are renegotiated at the end of the 2020 season (2)  Sponsorship&Advertising (3)  ISC’s sponsorship and advertising revenue declined ~28% from 2009-2014, and grew ~20% from 2014-2018; DC Solar contributed~$15MM through FY2018Management forecasts a decline of ~$10MM from 2018 to 2019 primarily due to the loss of the DC Solar sponsorship across multiple tracks, with YTD sponsorship sales lagging budget (on top of DC Solar loss)Beginning in 2020, Management forecasts sponsorship growth of ~2% annually through 2024 and ~1% thereafter (excluding 2023 which accounts for the loss of ~$5MM Fox sponsorship) 
 

 CONFIDENTIAL      Industry Trends                                                                                          $193  $214  $206  $204  $223  $235  $235  $254  $236  $196  $160  $144  $136  $130  $130  $130  $124  $122  $110  $142  $139  $144  $150  $157  $177  $175  $180  $188  $163  $139  $130  $116  $106  $101  $101  $91  $87  $78  $335  $353  $349  $354  $379  $412  $410  $433  $424  $359  $300  $275  $252  $236  $230  $231  $214  $208  $188  7.1  6.9  6.4  6.0  6.5  5.8  5.8  5.3  5.1  4.5  4.1  3.3  0  1  2  3  4  5  6  7  –  $50  $100  $150  $200  $250  $300  $350  $400  $450  $500  Average Viewership per Cup Race (MM)  Admissions Revenues ($MM)  Admissions Revenue Since 2000 & Viewership Over Prior Two Broadcast Agreements        Fox | TNT | ABC | ESPN        Fox | NBC    (7.3%)  ISC    (7.3%)  TRK    (4.1%)  Fox | TNT | ABC | ESPN Viewership    2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018(13.5%) Fox | NBCViewership  CAGRs:  2007-2018 2007-2018 2007-2014Sources: Admissions revenues from ISC and TRK SEC filings; Viewership data from Sports Business Journal  2015-2018  6 
 

     CONFIDENTIAL      ISC Historical and Projected Financials  Source: Historical financials per Company filings; Projected financials per Revised Forecast (as of 2/28/2019) used at the direction of the Special Committee(1) Historical figures are “Broadcast Rights Revenue” from “MSR 10 year trailing 2010 to 2019”; projected figures are “TV &  Ancillary Rights” per Revised Forecast (as of 2/28/2019)  7  $MM, except per shareFYE 11/30   Historical 2015A 2016A 2017A      2018A  Projected                                  2019E  2020E  2021E  2022E  2023E  2024E  2025E  2026E  2027E  2028E  2029E  2030E  Admissions  $130.2  $123.5  $121.5  $109.6  $109.8  $110.4  $111.0  $111.6  $112.2  $112.8  $113.5  $114.1  $114.7  $115.4  $116.0  $116.6  Broadcast & Ancillary Rights (1)  314.5  325.1  337.4  350.8  365.6  380.2  394.6  409.6  431.6  449.8  317.7  327.5  339.3  351.2  365.6  380.2  Other Motorsports Related  137.4  152.1  154.3  157.7  145.3  148.7  150.1  151.6  148.0  149.4  150.4  151.3  152.3  153.2  154.2  155.2  Motorsports Related  451.8  477.2  491.7  508.5  510.9  528.9  544.7  561.2  579.7  599.2  468.1  478.8  491.6  504.5  519.9  535.4  Food, Beverage, & Merchandise  47.3  42.0  41.3  35.7  45.9  46.6  47.0  47.4  47.8  48.2  48.5  48.8  49.2  49.5  49.8  50.2  Other Income  16.1  18.3  17.0  21.3  22.3  26.0  26.4  26.8  27.2  27.5  28.0  28.5  28.8  29.3  29.8  30.2  Total Revenues  $645.4  $661.0  $671.4  $675.0  $688.9  $711.9  $729.1  $747.0  $766.8  $787.8  $658.0  $670.2  $684.3  $698.6  $715.5  $732.4  % Growth  (1.0%)  2.4%  1.6%  0.5%  2.1%  3.3%  2.4%  2.4%  2.7%  2.7%  (16.5%)  1.8%  2.1%  2.1%  2.4%  2.4%  Adj. EBITDA (Non-GAAP)  $229.8  $238.8  $241.5  $231.4  $241.8  $250.4  $256.9  $263.6  $268.6  $276.6  $214.3  $219.4  $225.4  $231.6  $238.9  $246.2  % Growth  6.2%  3.9%  1.1%  (4.2%)  4.5%  3.6%  2.6%  2.6%  1.9%  3.0%  (22.5%)  2.4%  2.7%  2.7%  3.2%  3.1%  % Margin  35.6%  36.1%  36.0%  34.3%  35.1%  35.2%  35.2%  35.3%  35.0%  35.1%  32.6%  32.7%  32.9%  33.1%  33.4%  33.6%  Net Income (Non-GAAP)  $67.3  $68.1  $72.1  $81.5  $87.4  $95.8  $101.6  $105.6  $111.3  $117.9  $72.2  $77.9  $84.4  $91.0  $98.4  $107.8  % Growth  2.1%  1.2%  5.9%  13.1%  7.2%  9.6%  6.1%  3.9%  5.4%  5.9%  (38.7%)  7.9%  8.3%  7.9%  8.0%  9.6%  % Margin  10.4%  10.3%  10.7%  12.1%  12.7%  13.5%  13.9%  14.1%  14.5%  15.0%  11.0%  11.6%  12.3%  13.0%  13.7%  14.7%  Diluted EPS  $1.44  $1.48  $1.61  $1.85  $2.01  $2.26  $2.44  $2.57  $2.75  $2.93  $1.80  $1.95  $2.12  $2.29  $2.48  $2.73                                    Revenue Growth By Segment                                  Admissions  0.4%  (5.1%)  (1.6%)  (9.8%)  0.2%  0.6%  0.5%  0.6%  0.6%  0.6%  0.6%  0.6%  0.6%  0.6%  0.6%  0.6%  Broadcast Rights Revenue  3.8%  3.4%  3.8%  4.0%  4.2%  4.0%  3.8%  3.8%  5.4%  4.2%  (29.4%)  3.1%  3.6%  3.5%  4.1%  4.0%  Other Motorsports Related  5.0%  10.7%  1.4%  2.2%  (7.9%)  2.4%  0.9%  1.0%  (2.3%)  0.9%  0.6%  0.6%  0.6%  0.6%  0.6%  0.6%  Motorsports Related  4.2%  5.6%  3.0%  3.4%  0.5%  3.5%  3.0%  3.0%  3.3%  3.4%  (21.9%)  2.3%  2.7%  2.6%  3.0%  3.0%  Food, Beverage, & Merchandise  (35.1%)  (11.2%)  (1.6%)  (13.6%)  28.8%  1.5%  0.8%  0.8%  0.8%  0.8%  0.7%  0.7%  0.7%  0.7%  0.7%  0.7%  Other Income  3.0%  13.9%  (7.4%)  25.3%  5.0%  16.3%  1.8%  1.3%  1.4%  1.3%  1.7%  1.7%  1.3%  1.6%  1.6%  1.3%  Total Revenues  (1.0%)  2.4%  1.6%  0.5%  2.1%  3.3%  2.4%  2.4%  2.7%  2.7%  (16.5%)  1.8%  2.1%  2.1%  2.4%  2.4% 
 

 CONFIDENTIAL      ISC 2019E Financial Projections  Note: 2019 “High” forecast shown in April Board Presentation (4/10/2019) slightly different than Revised Forecast (as of 2/28/2019) due to rounding and other minor adjustments, per ISC managementSource: ISC April Board Presentation (4/10/2019)  8  $MM, except per share   2019E Forecast 2019E Low High Budget Street 2018A            Revenues  $676.8  $688.9  $705.9  $696.7  $675.0  Operating Income  91.5  101.1  111.6  112.9  99.0  Operating Margin  13.5%  14.7%  15.8%  16.2%  14.7%  Net Income  80.2  87.4  93.8  86.9  81.5  Net Margin  11.9%  12.7%  13.3%  12.5%  12.1%  EPS - Normalized  1.85  2.01  2.17  2.00  1.85  EPS - SEC Reporting  1.81  1.97  2.17    5.11  Adj. EBITDA  232.0  241.6  249.4    231.4 
 

 CONFIDENTIAL      Forecast Comparison  Sources: Revised Forecast (as of 2/28/2019) – includes Q1 results, forecast estimates for FY19, and corresponding adjustments by Management for 2020 and beyond; Budget Forecast (as of 11/30/2018)  9  $MM, except per share  Projections Through Current Broadcast Agreement              Projections Through Potential New Broadcast Agreement              2019E  2020E  2021E  2022E  2023E  2024E  2025E  2026E  2027E  2028E  2029E  2030E                            Revised (2/28/2019)                          Total Revenue  $688.9  $711.9  $729.1  $747.0  $766.8  $787.8  $658.0  $670.2  $684.3  $698.6  $715.5  $732.4  Adj. EBITDA  241.8  250.4  256.9  263.6  268.6  276.6  214.3  219.4  225.4  231.6  238.9  246.2  Diluted EPS  2.01  2.26  2.44  2.57  2.75  2.93  1.80  1.95  2.12  2.29  2.48  2.73  Budget (11/30/2018)                          Total Revenue  $705.9  $729.0  $746.4  $764.4  $776.8  $797.9  $668.3  $680.5  $694.7  $709.1  $726.0  $743.0  Adj. EBITDA  249.4  259.9  266.5  273.3  276.7  284.9  222.7  227.9  234.0  240.3  247.7  255.2  Diluted EPS  2.17  2.45  2.64  2.77  2.92  3.12  1.98  2.13  2.30  2.48  2.68  2.93  Difference                          Total Revenue  ($17.0)  ($17.1)  ($17.2)  ($17.4)  ($10.0)  ($10.2)  ($10.2)  ($10.3)  ($10.4)  ($10.5)  ($10.6)  ($10.6)  Adj. EBITDA  (7.7)  (9.5)  (9.6)  (9.8)  (8.1)  (8.3)  (8.4)  (8.5)  (8.6)  (8.7)  (8.8)  (8.9)  Diluted EPS  (0.16)  (0.19)  (0.20)  (0.20)  (0.17)  (0.18)  (0.18)  (0.18)  (0.19)  (0.19)  (0.19)  (0.20) 
 

 CONFIDENTIAL                                                                                                                                                                                          $50  $54  $57  $50  $50  $52  $46  $45  $37  $32  $33  $36  $37  $36  $43  $42  $42  $43  $36  $37  $38  $36  $44  $42  $42  $43  $37  $35  $35  $35  $52  $52  $56  $60  $52  $53  $54  $48  $47  $39  $45  $38  $39  $40  $40  $45  $43  $45  $45  $41  $39  $40  $40  $46  $44  $44  $45  $46  $40  $40  $47  $49 $50  $47  $51  $30  $34  $29  $34  $32  $35  $29  $34  $36 $41 $46 $51  $56  $61      Current: Offer:$43.96 $45.00      Earnings (10/4) to Offer (11/9)30 Day Unaffected LTM Unaffected (Closing)  First to Final % Increase (18.3%-24.5%)  FY19 EBITDA (LTM) (7.7x-8.0x)  FY19 EBITDA (L5Y) (7.5x-7.9x)FY19 P/E (LTM) (20.9x-21.7x)    Analyst Price Target(Morningstar, Wells Fargo, Citi)  Final to 1D Unaffected (15.7%-20.2%)  Final to 30D Avg. (24.4%-29.4%)Final to LTM High (Intraday)(3.4%-9.0%)Final to LTM High (Closing)(5.4%-11.6%)  Final to 1D Unaffected (45.2%-53.0%)Final to 30D Avg. (43.8%-51.0%)Final to LTM High (Intraday)(0.6%-4.8%)Final to LTM High (Closing)(5.4%-10.1%)$26 $31  LTM High(Intraday):$47 $50     Q3 to Offer FY20 P/E (15.8x-18.3x)  FY19 P/E (L5Y) (21.8x-22.7x)Q3 to Offer FY19 EBITDA (6.4x-7.2x)Q3 to Offer FY19 P/E (18.7x-20.1x)  Q3 to Offer FY20 EBITDA (6.3x-6.8x)  FY19 EBITDA (LTM) (7.7x-8.0x)  FY19 EBITDA (L5Y) (7.5x-7.9x)  FY19 P/E (LTM) (20.9x-21.7x)  FY19 P/E (L5Y) (21.8x-22.7x)  Q3 to Offer FY19 P/E (18.7x-20.1x)     Q3 to Offer FY20 P/E (15.8x-18.3x)  Q3 to Offer FY19 EBITDA (6.4x-7.2x)  Q3 to Offer FY20 EBITDA (6.3x-6.8x)  30D VWAP: Unaffected:$37.27 $39.06    DEV (Base - Upside)DCF (@ 20.0x Exit Multiple)(WACC: 8.5%-7.5%)    ISC Valuation Summary  Note: Ranges for premiums / multiples represent 40th and 60th percentiles except “Q3 to Offer” ranges represent low to high; Premiums and trading ranges are to unaffected price / date  Sources: CapIQ as of 5/20/2019; Revised Forecast as of 2/28/2019; April Board Presentation as of 4/10/2019; Broker research; SEC FilingsFor DCF, value shown represents calculated WACCValues for historical multiple ranges calculated off unaffected multiples; Values for existing shareholder buyout premiums calculated off $18 first offerStreet estimates per Wells Fargo of $243MM & $245MM for EBITDA and $1.99 & $2.09 for EPS, in 2019E and 2020E respectively  10  Methodologies      Historical Trading Ranges    Historical Multiple Ranges  Existing Shareholder Buyout    Precedent M&A    Revised Forecast  Street Projections (3)    Precedent Transactions      DEV / DCF          (1)Median / VWAP for Historical Trading Ranges(2)TRK Trading Multiplesand First Offer PremiumsHistorical Multiples Range Based on Revised ForecastHistorical Multiples Range Based on Low-End of April Board PresentationMedian for Revised Forecast Only                  $35  $35  $40  $39  $41  $41 
 

 CONFIDENTIAL      ISC Share Price Performance  Note: VWAP calculation and consensus estimates per CapIQ Source: CapIQ as of 5/20/2019  11   NASCAR Purchase Offer Prem. / Disc. To Share Price        Share Price     Prem. / Disc.   Prior to Announce  $39.06  15.2%  Prior 30 Day VWAP  $37.27  20.8%  Prior 60 Day VWAP  $39.88  12.8%  Prior 90 Day VWAP  $41.16  9.3%  Prior 180 Day VWAP  $42.46  6.0%  LTM VWAP  $42.26  6.5%  LTM Low (Intraday)  $35.12  28.1%  LTM High (Intraday)  $49.95  (9.9%)  LTM High (Closing)  $47.15  (4.6%)  VWAP Since Offer  $43.33  3.9%   Earnings Beat / Miss vs. Consensus Estimates               Q1'18  Q2'18  Q3'18  Q4'18  Q1'19  Revenue  (2.0%)  1.6%  4.2%  (2.3%)  (0.3%)  EPS  5.4%  2.4%  18.2%  (10.3%)  (4.7%)        $43.79  $43.58  $44.03  $39.06  $36.87  $42.26  $44.35  $42.20  $42.65  $40.95  35.00  38.00  41.00  44.00  47.00  Jan-18  Mar-18  Jun-18  Sep-18  Nov-18  Feb-19  May-19  NASCAR Purchase Price :$45.00  ISC Share Price($USD)50.00  11/9/2018: NASCARmade public bid at$42.00  10/4/2018: AnnouncedQ3'18 earnings;low ered 2018 guidance  Current:$43.96  1/25/2018: Announced FY17 earnings; issued FY18 guidance  4/3/2018: Announced Q1'18 earnings; maintained guidance  7/5/2018: Announced Q2'18 earnings; maintained guidance  1/24/2019: Announced FY18 earnings; issued FY19 guidance  5/8/2018: NASCARhires Goldman Sachs to explore options  10/23/2018:Reports that Comcast no longer interested in NASCAR stake  6/27/2018: Reports of NASCAR seeking minority investors$45.35  4/4/2019: Announced Q1'19 earnings; maintained guidance  4/24/2019: Smithfamily announces offer to acquire TRK 
 

 CONFIDENTIAL      Summary of Street Projections  Source: Broker Research  12    $MM, except per share        Report Date  1/25/2019  4/4/2019  4/10/2019  Rating  Market Perform  NA  Neutral  Valuation Methodology  NA  Discounted Cash Flow (8.4% WACC)  21.9x 2020E P/E Multiple  Price Target  $41  $37  $46  RevenueFY19E FY20E% Growth  $699  $694  $697    $719  $713  $720    3%  3%  3%  EBITDA        FY19E  $243  $215  $210  FY20E  $245  $224  $209  % Growth  1%  4%  (0%)  Non-GAAP EPS        FY19E  $1.99  $2.02  $2.00  FY20E  $2.09  $2.19  $2.09  % Growth  5%  8%  4%  Commentary  "ISCA shares likely to remain range bound."(1/25/19 Report)  "Overall, we believe that the company "We have yet to incorporate the nonbinding deserves to trade roughly in line (previouslybid of $42 per share NASCAR 15% discount but changed due to the offered…given uncertainty about the proposed takeover offer by NASCAR and timeline or the probability of such a increased confidence in ISCA’s ability to transaction being consummated." stabilize attendance trends) with its(4/4/19 Report) historical forward P/E multiple of 21.7x (previously 21.9x)." (1/28/19 Report)         
 

 CONFIDENTIAL      13  ISC Historical Trading Metrics  Company has traded at ~22.0x forward earnings and 7.5x-8.0x NTM EBITDA  Share Price (1)  AV / NTM EBITDA  Forward P/E          7.0x  10.0x9.0x  6.0xNov-13 Jun-14 Jan-15 Sep-15 Apr-16 Nov-16 Jul-17 Feb-18 Sep-18 May-19  8.0x      Current: 8.2x 60%: 7.9xMedian: 7.7x 40%: 7.5xQ3 to OfferMedian: 6.7x          $30.00  $35.00   $40.00  $45.00  $50.00  $25.00Nov-13 Jun-14 Jan-15 Sep-15 Apr-16 Nov-16 Jul-17 Feb-18 Sep-18 May-19     Current:$43.96Q3 to OfferMedian:$36.9460%: $35.95Median:$34.9040%: $33.90    32.0x29.0x26.0x23.0x20.0x  17.0xNov-13 Jun-14 Jan-15 Sep-15 Apr-16 Nov-16 Jul-17Note: Current multiple based on consensus projections; Summary statistics for five years prior to initial NASCAR offer date Source: CapIQ as of 5/20/2019(1) Closing share price for each trading day  Feb-18  Sep-18  May-19        60%: 22.7x     Median: 22.2x40%: 21.8x          Current: 21.6xQ3 to Offer    Median: 19.6x 
 

     CONFIDENTIAL      Discounted Cash Flow Analysis  Note: Assumes transaction close of 8/31/2019; cash and debt figures as of last public filing; FDSO of 43.5MM (per Merger Agreement as of 5/21/2019) Source: Revised Forecast (as of 2/28/2019)(1) Operating Cash Flow = Management Operating Cash Flow less Interest Income less Tax Shield Adjustment for Net Interest Expense  (2) Includes cash distributions  14    FYE 11/30, $MM Projections                           Terminal Year    2019E  '19E Stub  2020E  2021E  2022E  2023E  2024E  2025E  2026E  2027E  2028E  2029E  2030E  Revenue  $688.9  $172.2  $711.9  $729.1  $747.0  $766.8  $787.8  $658.0  $670.2  $684.3  $698.6  $715.5  $732.4  % Growth  2.1%    3.3%  2.4%  2.4%  2.7%  2.7%  (16.5%)  1.8%  2.1%  2.1%  2.4%  2.4%  Adjusted EBITDA  $241.8  $60.4  $250.4  $256.9  $263.6  $268.6  $276.6  $214.3  $219.4  $225.4  $231.6  $238.9  $246.2  % Margin  35.1%  35.1%  35.2%  35.2%  35.3%  35.0%  35.1%  32.6%  32.7%  32.9%  33.1%  33.4%  33.6%  Net Income  $87.4  $21.9  $95.8  $101.6  $105.6  $111.3  $117.9  $72.2  $77.9  $84.4  $91.0  $98.4  $107.8  % Margin  12.7%  12.7%  13.5%  13.9%  14.1%  14.5%  15.0%  11.0%  11.6%  12.3%  13.0%  13.7%  14.7%  Adjusted Net Income  $85.0  $21.3  $93.4  $99.0  $102.3  $108.3  $114.6  $69.1  $75.0  $81.8  $88.8  $96.3  $107.3  % Margin  12.3%  12.3%  13.1%  13.6%  13.7%  14.1%  14.5%  10.5%  11.2%  11.9%  12.7%  13.5%  14.6%  Operating Cash Flow (1)  $168.8  $42.2  $168.8  $173.3  $176.2  $177.7  $178.9  $127.7  $128.1  $130.3  $134.2  $141.1  $147.5  (-) CapEx from Existing Facilities  (95.6)  (23.9)  (90.0)  (80.0)  (100.0)  (100.0)  (100.0)  (100.0)  (100.0)  (100.0)  (100.0)  (100.0)  (100.0)  (-) Net CapEx from One Daytona / Shoppes / SCCU (2)  (20.8)  (5.2)  8.6  8.8  9.0  9.1  9.2  9.5  9.7  9.8  10.1  10.3  10.4  (+) Distribution from Equity Investee  27.7  6.9  26.3  26.5  26.8  27.1  27.3  27.6  27.9  28.2  28.4  28.7  29.0  Unlevered Free Cash Flow  $80.1  $20.0  $113.7  $128.6  $112.0  $113.9  $115.5  $64.7  $65.6  $68.3  $72.7  $80.2  $86.9  % Margin  11.6%  11.6%  16.0%  17.6%  15.0%  14.9%  14.7%  9.8%  9.8%  10.0%  10.4%  11.2%  11.9%  NPV of Cash Flows  $78.5  $19.6  $103.2  $108.1  $87.1  $82.0  $77.0  $40.0  $37.5  $36.1  $35.6  $36.3    NPV of Sum of Discounted Cash Flows                        $663    Illustrative DCF Valuation @ 20.0x P/E    Terminal Year 2030E Adjusted Net Income  $107  Terminal Year 2030E Exit Multiple  20.0x  Terminal Value 2030E  $2,145  PV of Terminal Value  $973  % of Aggregate Value  59.5%  PV of Sum of Discounted Cash Flows  $663  % of Aggregate Value  40.5%  Implied Aggregate Value  $1,635  (-) Net Debt  (16)  Implied Equity Value  $1,651  Implied FCF Perpetual Growth Rate  3.8%  Implied Share Price  $37.97                                                         Implied Share Price WACC             le      7.5%  8.0%  8.5%  ltip    15.0x  $33.57  $32.38  $31.35  Mu    16.0x  $34.75  $33.50  $32.42  Exit    17.0x  $35.92  $34.62  $33.49  E  Post Q3  18.0x  $37.10  $35.73  $34.56  d P/  Range  19.0x  $38.27  $36.85  $35.63  war    20.0x  $39.45  $37.97  $36.69  or  HistoricalRange  21.0x  $40.62  $39.09  $37.76  F    22.0x  $41.80  $40.21  $38.83   
 

 CONFIDENTIAL      15  Discounted Cash Flow Analysis Sensitivities  Source: Revised Forecast (as of 2/28/2019)                                                      Range     Implied Share Price WACC             le      7.5%  8.0%  8.5%  ltip    15.0x  $33.57  $32.38  $31.35  Mu    16.0x  $34.75  $33.50  $32.42  Exit    17.0x  $35.92  $34.62  $33.49  E  Post Q3  18.0x  $37.10  $35.73  $34.56  d P/  Range  19.0x  $38.27  $36.85  $35.63  war    20.0x  $39.45  $37.97  $36.69  or  Historical  21.0x  $40.62  $39.09  $37.76  F    22.0x  $41.80  $40.21  $38.83               Implied Terminal Value EBITDA Multiple    WACC 7.5% 8.0% 8.5%  15.0x16.0x17.0x18.0x19.0x20.0x21.0x22.0x  6.5x7.0x7.4x7.8x8.3x8.7x9.1x9.6x  6.5x7.0x7.4x7.8x8.3x8.7x9.1x9.6x  6.5x7.0x7.4x7.8x8.3x8.7x9.1x9.6x  Forward P/E Exit Multiple                                                  HistoricalRange    Post Q3 Range         Implied Perpetual FCF Growth Rate    WACC   7.5% 8.0% 8.5%  15.0x16.0x17.0x18.0x19.0x20.0x21.0x22.0x  2.0%2.3%2.6%2.9%3.1%3.3%3.5%3.7%  2.5%2.8%3.1%3.4%3.6%3.8%4.0%4.2%  2.9%3.3%3.6%3.8%4.1%4.3%4.5%4.6%  Forward P/E Exit Multiple                                    Post Q3 RangeHistoricalRange       
 

     CONFIDENTIAL      Broadcast Contract Sensitivity AnalysisDiscounted equity valuation based on 2025E  Note: Assumes transaction close of 8/31/2019 Revised Forecast (as of 2/28/19); Assumes 40.2MM shares outstanding in 2024 (per Revised Forecast)Based on calculated 2025E EBITDA difference between “Master Model Scenario” and upside and downside scenarios  provided by management in “ISC LTP.CapAlloc Model 3Q18“ XLS  16         Downside Case            Cost of Equity           NTM EBITDA Multiple    8.0%  8.4%  9.0%    6.5x  $23.34  $22.92  $22.28    7.0x  $24.65  $24.20  $23.52    7.5x  $25.96  $25.48  $24.77    8.0x  $27.26  $26.76  $26.02   Base Case (Revised Forecast)            Cost of Equity           NTM EBITDA Multiple    8.0%  8.4%  9.0%    6.5x  $29.50  $28.96  $28.15    7.0x  $31.28  $30.70  $29.84    7.5x  $33.06  $32.45  $31.54    8.0x  $34.84  $34.20  $33.24   Upside Case            Cost of Equity           NTM EBITDA Multiple    8.0%  8.4%  9.0%    6.5x  $40.71  $39.95  $38.82    7.0x  $43.35  $42.55  $41.34    7.5x  $45.99  $45.14  $43.86    8.0x  $48.64  $47.73  $46.38  $MM, except per share values  2025E EBITDA (1)Incremental Broadcast EBITDA (2)Adjusted 2025E EBITDA2024E Aggregate Value (at 7.5x multiple) (-) 2024E Net Debt (1)2024E Implied Equity Value2024E Implied Share Price (1)NPV of Implied Share Price(+) NPV of Cumulative Dividends (1)Implied Share Value  Downside Case  Broadcast TV renewal at 25% discount to previous contract, same historical CAGR($57) 1571,180(253)1,433$35.67$23.36$2.12  $25.48  Base Case (Revised Forecast)  Broadcast TV renewal at same value as previous contract$214– 2141,607(253)1,860$46.31$30.33$2.12  $32.45  Upside Case  Broadcast TV renewal at 40% premium to previous contract, ~3% CAGR$104 3182,385(253)2,638$65.68$43.02$2.12  $45.14       
 

 CONFIDENTIAL          Offer Price  Premiums / Discounts1 Day 30 Day Unaffected UnaffectedVWAP    Percentiles1 Day 30 Day Unaffected UnaffectedVWAP              Metric:  $39.06  $37.27  $39.06  $37.27  $45.00  15.2%  20.8%  38.3%  24.8%  M&A Premium Analysis  17          $45 per share represents a 15.2% premium to the 1 Day Unaffected price of $39.06  A 15.2% premium to the 1 Day Unaffected price ranks in the 38th percentile of comparable transactions for this metric (i.e., 38% of the relevant comparable transactions were completed at this premium or lower)  Comparable Transaction Criteria: US Deals; $1Bn - $10Bn Transaction Value; 100% Cash Consideration; Public Company Target; All Industries Excluding Real Estate, Financials, Utilities, Technology, BioTech and Energy; 2016-2019Source: CapIQ, SEC Filings 
 

 CONFIDENTIAL      Additional Variables Considered  ISC Board of Directors Appendix (November 2018), p. A5-5NASCAR “Combination Rationale” 3/18/2019, p. 12  Management estimates provided in “Extenders – 7year life illustrative impact” XLS fileApril Board Presentation (4/10/2019) and discussions with Management  DBO also reviewed and discussed with Management and the Special Committee the following variables impacting business operations, potential strategic alternatives, and combined strategic growth initiatives and operational synergies previously analyzed by NASCAR and ISC  18  Broadcast Agreement (1)  Management prepares alternative broadcast renewal scenarios for capital allocation planning, but does not provide detailed long-term forecasts of these scenarios except for the base case—a reset to 2015 when the agreement is renegotiated for 2025; TCV of$7.8Bn (1)Upside: 40% increase from 2015 contract value representing TCV of $10.9BnDownside: 25% discount to 2015 value representing TCV of $5.9Bn  Sanction Agreements (2)  Forecast assumes a continuation of the current sanction agreement broadcast revenue splitIn its presentation to the Special Committee on the proposed combination, however, NASCAR indicates that the media rights allocations in the sanction agreements may change as part of the Team Charter renegotiation process at the end of the 2020 season  Tax Extender (3)  Forecast assumes an expired motorsports tax provision is not extendedThe extension of the motorsports tax provision now under consideration by Congress would decrease Company taxes by $5MM - $10MM annually  DC Solar (4)  April Board of Directors presentation “High” assumes $3.4MM loss to operating income with termination of all sponsorship and sublease agreementsApril Board of Directors presentation “Low” assumes termination of all sponsorship agreements and a range of termination for sublease agreements from full termination to approximately $4.2MM annual liability 
 

 CONFIDENTIAL    Appendix – Additional Materials  19 
 

 CONFIDENTIAL      Shareholder SummaryIllustrative investor voting power  Note: Total shown does not include share counts of directors and officers listed in Schedule I of the Merger Agreement who are neither Rollover nor Public Shareholders (per Merger Agreement as of 5/21/2019 and SEC Filings)  Source: Public Shareholders Class A ownership information per CapIQ as of 5/20/2019; Total outstanding shares of common stock per Merger Agreement (as of 5/21/2019); Rollover Shareholders statistics per Exhibit A of Merger Agreement  20      Shares  % of Total Shares  Votes  % of Total Votes  % of Public Shareholders Votes  Class A  14,794,030  34.0%  14,794,030  60.6%  -  Rollover Shareholders Public Shareholders                                      Rollover ShareholdersPublic Shareholders  231,925  0.5%  46,385  0.2%  -  BlackRock  2,752,759  6.3%  550,552  2.3%  8.9%  The Vanguard Group  2,321,297  5.3%  464,259  1.9%  7.5%  Paradice Investment Management  1,728,548  4.0%  345,710  1.4%  5.6%  Renaissance Technologies  1,430,113  3.3%  286,023  1.2%  4.6%  Macquarie Investment Management Business Trust  1,210,745  2.8%  242,149  1.0%  3.9%  Northern Trust Global Investments  1,087,704  2.5%  217,541  0.9%  3.5%  Lindsell Train  1,077,100  2.5%  215,420  0.9%  3.5%  State Street Global Advisors  770,077  1.8%  154,015  0.6%  2.5%  Elliott Management  768,376  1.8%  153,675  0.6%  2.5%  Mawer Investment Management  686,340  1.6%  137,268  0.6%  2.2%  Norges Bank Investment Management  558,008  1.3%  111,602  0.5%  1.8%  TOMS Capital Investment Management  412,574  0.9%  82,515  0.3%  1.3%  BNY Mellon Asset Management  349,402  0.8%  69,880  0.3%  1.1%  GAMCO Investors  330,845  0.8%  66,169  0.3%  1.1%  Sparinvest  329,393  0.8%  65,879  0.3%  1.1%  Geode Capital Management  303,485  0.7%  60,697  0.2%  1.0%  Oldfield Partners  298,931  0.7%  59,786  0.2%  1.0%  GLG Partners  287,174  0.7%  57,435  0.2%  0.9%  Dimensional Fund Advisors  233,388  0.5%  46,678  0.2%  0.8%  ProShare Advisors  219,232  0.5%  43,846  0.2%  0.7%  Arrowstreet Capital  216,599  0.5%  43,320  0.2%  0.7%  Bridgeway Capital Management  213,216  0.5%  42,643  0.2%  0.7%  Charles Schwab Investment Management  205,107  0.5%  41,021  0.2%  0.7%  Alberta Investment Management  204,887  0.5%  40,977  0.2%  0.7%  Pinnacle Associates  202,410  0.5%  40,482  0.2%  0.7%  Other  5,369,467  12.3%  1,073,893  4.4%  17.4%  Total Public Shareholders (Class A)  23,567,177  54.2%  4,713,435  19.3%  76.6%  Class B              Total Public Shareholders (Class B)  1,440,731  3.3%  1,440,731  5.9%  23.4%  Total (Rollover + Public Shareholders)    40,033,863  92.1%  20,994,581  86.1%  100.0% 
 

 CONFIDENTIAL      ISC and Speedway Motorsports Comparison  Note: Unaffected dates for ISC and TRK are 11/9/2018 and 4/22/2019, respectively Source: Company filings, CapIQ(1) CapIQ consensus estimates as of 5/20/2019  21                      Company Information      Tracks  13  8  NASCAR Cup Series Events  21  13  NASCAR Xfinity Series Events  14  11  NASCAR Truck Series Events  9  8  Combined Permanent Seating  683,000  692,000  Luxury Suites  583  754  Trading Statistics as of Unaffected Dates ($MM)      Market Capitalization  $1,696  $561  Debt  261  201  Cash  278  69  Aggregate Value  1,679  693  2019 AV / EBITDA  6.9x  6.0x  2019 P/E  18.6x  14.4x  % of 52 Week High  78%  75%  Operating Statistics ($MM, except per share) (1)      Revenue2019E  $697  $456  2020E  716  465  % Growth  2.8%  2.0%  EBIT      2019E  $105  $63  2020E  109  63  % Margin ('19E / '20E)  15.0% / 15.3%  13.8% / 13.5%  EPS      2019E  2.00  0.95  2020E  2.09  0.96  % Growth  4.3%  1.1%  3 Year Avg. Historical CapEx Spend ('16-'18)  $149  $31             
 

 CONFIDENTIAL      ISC and Speedway Motorsports Offer Comparison  Note: Unaffected dates are 4/22/2019 and 11/9/2018 for TRK and ISC, respectivelyNTM consensus estimates per CapIQ as of unaffected datesAssumes net debt of $132MM and FDSO of 41.0MM for TRK, ($16MM) and 43.5MM for ISC, respectively  22     Unaffected Offer          Unaffected    Offer               Price  $39.06    $45.00  $13.70  $18.00  NTM EPS (1)    $1.97    $0.95    Implied P/E  19.9x    22.9x  14.4x  18.9x  NTM EBITDA ($MM) (1)    $239.3    $115.8    Implied AV / EBITDA (2)  7.0x    8.1x  6.0x  7.5x     
 

     CONFIDENTIAL          Offer Price  Premiums / Discounts1 Day 30 Day Unaffected UnaffectedVWAP    Percentiles1 Day 30 Day Unaffected UnaffectedVWAP              Metric:  $13.70  $14.21  $13.70  $14.21  $18.00  31.4%  26.6%  80.0%  47.3%  Speedway Motorsports M&A Premium Analysis  23          $18 per share represents a 31.4% premium to the 1 Day Unaffected price of $13.70 (1)  A 31.4% premium to the 1 Day Unaffected price ranks in the 80th percentile of comparable transactions for this metric (i.e., 80% of the relevant comparable transactions were completed at this premium or lower)  Comparable Transaction Criteria: US Deals; $1Bn - $10Bn Transaction Value; 100% Cash Consideration; Public Company Target; All Industries Excluding Real Estate, Financials, Utilities, Technology, BioTech and Energy; 2016-2019  Source: CapIQ, SEC Filings(1) Unaffected date of 4/22/2019, as referenced in Sonic’s offer letter 
 

 CONFIDENTIAL      WACC Supporting Analysis  Source: CapIQ as of 5/20/201920 year treasury ratePer Damodaran, Implied ERP as of May 1, 2019  Rate per management’s assumed rate for future refinancingLevered beta calculated using median 6 month, 1 year, 2 year and 5 year levered beta every 6 months from 11/9/2009 to 11/9/2018  24  WACC Assumptions    Risk-Free Rate (1)  2.7%  Market Risk Premium (2)  5.0%  Cost of Debt (3)  7.0%  WACC Calculation    Equity / Total Cap 88.1%Debt / Total Cap 11.9%Levered Beta (4) 1.15Cost of Equity 8.4%    WACC  8.0%                                  2.01.51.00.5–  2.5  3.0  Nov-09  Nov-10  Nov-11  Nov-12  Nov-13  Nov-14  Nov-15  Nov-16  Nov-17  Nov-18          6 MonthYearYear5 Year  ISC Levered Beta  ISC Historical Levered Beta Trends Over Time 
 

     CONFIDENTIAL      Precedent M&A Transactions  Criteria: US Deals; $1Bn - $10Bn Transaction Value; 100% Cash Consideration; Public Company Target; All Industries Excluding Real Estate, Financials, Utilities, Technology, BioTech and Energy; 2016-2019 Closed DealsSource: CapIQ, SEC Filings  (1) Per CapIQ  25    $MM  Target  Announce  Transaction   Acquisition Premium to Unaffected 30 Day LTM High LTM High  Industry                                                Buyer  Date  Value (1)  1 Day  Avg.  LTM Avg.  (Intraday)  (Close)  CommScope Holding Company  ARRIS International 11/8/2018  7,983  14%  32%  22%  6%  6% Communications Equipment  TransDigm Group  Esterline Technologies Corporation 10/10/2018  4,367  38%  37%  56%  26%  27% Aerospace and Defense  Inspire Brands  Sonic Corp. 9/25/2018  2,315  19%  20%  53%  9%  13% Restaurants  Gebr. Knauf KG.  USG Corporation 3/26/2018  6,610  31%  29%  36%  7%  8% Building Products  General Mills  Blue Buffalo Pet Products 2/23/2018  8,326  17%  19%  49%  12%  12% Packaged Foods and Meats  LyondellBasell Industries  A. Schulman 2/15/2018  2,264  9%  10%  27%  3%  4% Specialty Chemicals  General Dynamics Corp.  CSRA Inc. 2/12/2018  9,951  34%  28%  34%  22%  22% IT Consulting and Other Services  SS&C Technologies Holdings  DST Systems 1/11/2018  5,752  5%  33%  44%  3%  5% Data Processing and Outsourced Services  Campbell Soup Company  Snyder's-Lance 12/18/2017  6,136  7%  29%  34%  5%  7% Packaged Foods and Meats  The Hershey Company  Amplify Snack Brands 12/17/2017  1,536  71%  101%  43%  6%  6% Packaged Foods and Meats  Cineworld Group  Regal Entertainment Group 12/5/2017  6,083  11%  35%  17%  (2%)  (0%) Movies and Entertainment  Prysmian  General Cable Corp. 12/4/2017  2,899  38%  45%  64%  30%  34% Electrical Components andEquipment  Arby's Restaurant Group  Buffalo Wild Wings 11/28/2017  2,892  7%  21%  14%  (10%)  (10%) Restaurants  Meredith Corp.  Time Inc. 11/26/2017  3,137  9%  44%  20%  (9%)  (6%) Publishing  Kuraray Holdings U.S.A.  Calgon Carbon 9/21/2017  1,353  63%  68%  42%  14%  16% Commodity Chemicals  Post Holdings  Bob Evans Farms 9/19/2017  1,757  6%  15%  32%  2%  3% Packaged Foods and Meats     
 

     CONFIDENTIAL      Precedent M&A Transactions (cont’d.)  26    $MM  Announce  Transaction   Acquisition Premium to Unaffected 30 Day LTM High LTM High  Industry                                            Buyer  Target  Date  Value (1)  1 Day  Avg.  LTM Avg.  (Intraday)  (Close)  Northrop Grumman  Orbital ATK  9/18/2017  9,429  22%  24%  44%  20%  21% Aerospace and Defense  Internet Brands  WebMD Health  7/24/2017  3,751  20%  15%  25%  2%  8% Interactive Media and Services  Avantor Performance Materials  VWR Corp.  5/5/2017  6,632  (2%)  17%  20%  (11%)  (2%) Life Sciences Tools and Services  Tyson Foods  AdvancePierre Foods Holdings  4/25/2017  4,464  10%  27%  46%  9%  10% Packaged Foods and Meats  JAB Holdings  Panera Bread Company  4/5/2017  7,750  15%  28%  47%  8%  11% Restaurants  Restaurant Brands International  Popeyes Louisiana Kitchen  2/21/2017  1,827  19%  22%  40%  4%  12% Restaurants  WestRock Company  Multi Packaging Solutions International Limited  1/24/2017  2,301  25%  25%  22%  2%  5% Paper Packaging  Sibanye Gold Limited  Stillwater Mining Company  12/9/2016  2,466  23%  21%  61%  13%  16% Precious Metals and Minerals  Parker-Hannifin  CLARCOR  12/1/2016  4,437  18%  25%  44%  17%  17% Industrial Machinery  Boral Industries  Headwaters Incorporated  11/20/2016  2,630  21%  34%  35%  14%  16% Construction Materials  Symantec  LifeLock  11/20/2016  2,528  16%  34%  67%  15%  16% Specialized Consumer Services  Tennessee Parent  Team Health Holdings  10/31/2016  6,047  18%  14%  3%  (28%)  (27%) Health Care Services  Bass Pro Group  Cabela's Incorporated  10/3/2016  8,667  12%  22%  29%  12%  12% Specialty Stores  LANXESS Deutschland  Chemtura  9/25/2016  2,637  19%  17%  21%  4%  4% Specialty Chemicals  Circle K Stores  CST Brands  8/22/2016  6,086  2%  8%  27%  0%  2% Automotive Retail  Cintas  G&K Services  8/16/2016  2,201  19%  21%  40%  19%  19% Diversified Support Services      Criteria: US Deals; $1Bn - $10Bn Transaction Value; 100% Cash Consideration; Public Company Target; All Industries Excluding Real Estate, Financials, Utilities, Technology, BioTech and Energy; 2016-2019 Closed DealsSource: CapIQ, SEC Filings  (1) Per CapIQ 
 

     CONFIDENTIAL      Precedent M&A Transactions (cont’d.)  27    $MM   Acquisition Premium to Unaffected   Buyer  Target  Announce Date  Transaction Value (1)  1 Day  LTM Avg.  30 Day LTM High LTM HighAvg. (Intraday) (Close)  Industry  Steinhoff International Holdings  Mattress Firm Holding Corp.  8/8/2016  2,982  115%  109%  Homefurnishing Retail  DTI  Epiq Systems  7/27/2016  1,040  14%  13%  Research and Consulting Services  Komatsu America  Joy Global Inc.  7/21/2016  3,868  20%  29%  Construction Machinery and Heavy Trucks  Melrose Industries  Nortek Inc.  7/6/2016  2,673  38%  64%  Building Products  Westlake Chemical  Axiall Corp.  6/10/2016  3,887  28%  42%  Commodity Chemicals  Thermo Fisher Scientific  FEI Company  5/27/2016  4,523  14%  21%  Electronic Equipment and Instruments  NBCUniversal Media  DreamWorks Animation  4/28/2016  4,239  27%  58%  Movies and Entertainment  Alaska Air Group  Virgin America  4/4/2016  2,995  47%  76%  Airlines  Samsonite International  Tumi Holdings  3/3/2016  1,829  2%  47%  53% (2%) (1%)20% (2%) (2%)64% (2%) (4%)56% (7%) (1%)47% (18%) (17%)34% 13% 14%72% 27% 27%77% 43% 47%38% (4%) 2%  Apparel, Accessories and Luxury Goods                Summary Statistics            Low (40%)  15.7%  24.4%  34.2%  3.4%  5.4%  Median  18.7%  28.2%  39.7%  5.7%  7.7%  High (60%)  20.2%  29.4%  43.5%  9.0%  11.6%                                    Criteria: US Deals; $1Bn - $10Bn Transaction Value; 100% Cash Consideration; Public Company Target; All Industries Excluding Real Estate, Financials, Utilities, Technology, BioTech and Energy; 2016-2019 Closed DealsSource: CapIQ, SEC Filings  (1) Per CapIQ 
 

 CONFIDENTIAL          9/6/2016  Federal-Mogul  Icahn Enterprise Holdings  $7.00  $9.25  32.1%  85.7%  116.7%  (33.9%)  (33.5%)  Auto Components  10/8/2009  First Advantage  First American  $14.04  $19.47  38.7%  52.7%  50.3%  3.8%  6.5%  Application Hosting Services  6/21/2010  Landry's  Tilman Fertitta  $13.00  $24.50  88.5%  125.6%  158.4%  32.1%  33.7%  Full Service Restaurants  5/3/2009  Hearst Television  Hearst Broadcasting  $4.00  $4.50  12.5%  115.3%  162.1%  (81.6%)  (80.8%)  Broadcasting  7/25/2016  National Interstate  America Financial Group  $30.00  $32.50  8.3%  43.7%  38.0%  6.6%  12.1%  Insurance  12/17/2012  Clearw ire  Sprint  $2.60  $2.97  14.2%  40.1%  42.1%  0.3%  10.4%  Telecom Services  12/15/2010  Alcon  Novartis  $153.00  $168.00  9.8%  2.2%  3.6%  0.8%  1.2%  Health Care  11/14/2011  Bluegreen Vacations  BCF Financial  $2.18  $4.56  109.7%  102.7%  124.3%  (3.6%)  (0.9%)  Hotels And Motels  4/30/2009  Cox Radio  Cox Media Group  $3.80  $4.80  26.3%  45.5%  14.5%  (63.3%)  (63.2%)  Broadcasting  6/26/2017  Handy & Harman  Steel Partners Holdings  $29.00  $35.00  20.7%  31.6%  34.4%  17.1%  18.8%  Steel  6/30/2010  Gerdau Ameristeel  Gerdau Steel North America  $11.00  $11.00  -  53.4%  47.5%  13.9%  15.7%  Steel  9/18/2009  Odyssey Re Holdings  Fairfax Financial Holdings  $58.00  $65.00  12.1%  29.8%  33.9%  19.1%  19.7%  Insurance  3/1/2013  Danfoss Pow er Solutions  Danfoss A/S  $49.00  $58.50  19.4%  48.6%  47.8%  4.3%  5.3%  Agriculture  4/20/2011  CNA Surety Corp.  Continental Casualty  $22.00  $26.55  20.7%  37.9%  42.6%  34.3%  36.1%  Insurance  3/6/2014  National Interstate  American Financial Group  $28.00  $30.00  7.1%  35.3%  30.8%  (17.5%)  (15.9%)  Insurance  11/9/2009  XO Holdings  ACF Industries Holdings  $0.55  $0.80  45.5%  175.9%  160.7%  1.3%  6.7%  Communication Services  4/9/2010  Danfoss Pow er Solutions  Danfoss A/S  $10.10  $14.00  38.6%  65.9%  51.9%  38.2%  41.4%  Agriculture  8/4/2009  Pepsi Bottling Group  PepsiCo  $29.50  $36.50  23.7%  44.8%  60.6%  4.0%  5.5%  Beverages  8/4/2009  PepsiAmericas  PepsiCo  $23.27  $28.50  22.5%  43.4%  58.9%  5.5%  6.1%  Beverages  11/15/2010  Mediacom Communications  Rocco Commisso  $6.00  $8.75  45.8%  64.2%  50.1%  19.9%  21.5%  Cable and Satellite  9/12/2011  M&F Worldw ide  MacAndrew s & Forbes  $24.00  $25.00  4.2%  47.4%  19.8%  (18.8%)  (16.4%)  Commercial / Professional Services  9/23/2009  Ligado Netw orks  Harbinger Capital Partners  $4.00  $5.00  25.0%  47.1%  56.4%  -  9.9%  Telecom Services  9/20/2013  Dole Food Company  David Murdock  $12.00  $13.50  12.5%  32.4%  29.7%  (11.1%)  (5.9%)  Agricultural Products  8/23/2016  Affinity Gaming  Z Capital Management  $15.00  $17.35  15.7%  -  -  -  -  Casinos and Gaming  2/2/2016  Affinity Gaming  Z Capital Management  $9.75  $15.00  53.8%  -  -  -  -  Casinos and Gaming  4/11/2017  Alliance Healthcare Services  Fujian Thaihot Investment Co  $9.60  $13.25  38.0%  66.7%  74.5%  36.9%  42.5%  Health Care Equipment / Services  10/18/2010  BlueLinx Holdings  Cerberus Capital Management  $3.40  $4.00  17.6%  59.4%  44.6%  (36.7%)  (32.7%)  Building Product Distribution  Summary Statistics (1)            Low (40%)  18.3%  45.2%  43.8%  0.6%  5.4%  Median  20.7%  47.4%  47.8%  3.8%  6.5%  High (60%)  24.5%  53.0%  51.0%  4.8%  10.1%        Announce Date  Target    Buyer  First  Offers  Final  % Increase  Unaffected  Final Offer Premium to:30D Avg. LTM High(Intraday)    LTM High (Closing)  Industry  4/24/2019  Speedw ay  Motorsports  Sonic Financial  $18.00  NA    -  -  -  -  -  Entertainment Facilities  4/15/2019  HomeFed    Jefferies  $42.04  NA    -  -  -  -  -  Real Estate                                                        28  Precedent Existing Shareholder Buyout TransactionsLast 10 years  Sources: CapIQ and Company filings(1) Excludes Speedway Motorsports / Sonic Financial and HomeFed / Jefferies transactions which have not closed          Gray Indicates Cancelled Transactions Yellow Indicates Pending Transactions 
 

 CONFIDENTIAL    29  Comparable CompaniesOperating and trading statistics                  Sources: Capital IQ, Company filings, and Wall Street ResearchShare prices and consensus estimates as of 5/20/2019Market capitalization plus net debt (includes non-controlling interests and preferred equity if applicable)Revenue & EBITDA multiples less than 0.0x and greater than 50.0x considered NMP/E multiples less than 0.0x and greater than 50.0x considered NMAssumes no change in outstanding shares between offer and 2018 10-KAssumes common shares per Q1 2019 10-Q and options and RSUs per 2018 10-KNote: Projections shown are consensus estimates per CapIQ; FCF calculated as CFO – Capex                                                                                                    % of Equity Agg. AV / Revenue (3) AV / EBITDA (3) Price / Earnings (4) Revenue Growth YoY EBITDA Margin EPS Growth YoY FCF Margin                                       CompanyName  Price (1)  52W High  Value  Value (2)  2019E  2020E  2019E  2020E  2019E  2020E  2020E  2021E  2020E  2021E  2020E  2021E  2020E  2021E                                        ISC (Current)  $43.96  88%  $1,912  $1,896  2.7x  2.6x  8.3x  8.1x  21.9x  21.0x  2.8%  2.8%  32.8%  34.0%  4.3%  5.2%  13.8%  16.0%  ISC (Pre-NASCAR Offer) (5)  39.06  78%  1,696  1,679  2.4x  2.3x  6.9x  6.6x  18.6x  18.5x  3.7%  2.6%  34.7%  34.4%  0.5%  10.9%  13.4%  17.7%                                        SpeedwayMotorsports (Current) (6)  $18.56  99%  $761  $893  2.0x  1.9x  7.7x  7.7x  19.5x  19.3x  2.0%  2.2%  25.0%  24.7%  1.1%  2.1%  NA  NA  SpeedwayMotorsports (Pre-Sonic Offer) (6)  13.70  75%  561  693  1.5x  1.5x  6.0x  6.0x  14.4x  14.3x  2.0%  2.2%  25.0%  24.7%  1.1%  2.1%  NA  NA                                        Other Motorsports                                      Formula One Tracking Stock  $38.37  97%  $8,868  $13,703  6.8x  6.4x  30.8x  28.4x  NM  NM  6.5%  8.3%  22.4%  23.1%  NM  NM  15.2%  19.0%  Dover Motorsports  2.05  89%  75  72  NA  NA  NA  NA  NA  NA  NM  NM  NA  NA  NA  NA  NA  NA                                        Entertainment FacilityProviders                                      Six Flags Entertainment  $52.34  71%  $4,419  $7,361  4.8x  4.6x  12.8x  11.9x  18.4x  16.7x  4.0%  3.5%  38.8%  39.7%  9.8%  13.2%  19.0%  20.9%  Churchill Downs  96.93  93%  3,839  5,221  4.0x  3.9x  11.4x  10.6x  21.6x  18.2x  2.9%  NM  36.4%  NA  18.7%  NA  11.1%  NA  Eldorado Resorts  49.08  95%  3,808  7,614  2.9x  2.9x  10.3x  9.6x  21.0x  17.3x  0.6%  0.5%  29.9%  30.2%  21.0%  (13.8%)  12.3%  11.0%  Cedar Fair  52.39  78%  2,971  4,773  3.4x  3.3x  9.8x  9.4x  15.7x  14.7x  3.2%  4.0%  35.0%  35.1%  6.8%  6.5%  13.8%  13.2%  Penn National Gaming  21.40  58%  2,532  12,874  2.5x  2.4x  8.4x  8.0x  15.2x  10.2x  2.3%  2.9%  30.2%  30.2%  48.7%  12.6%  8.8%  11.5%  SeaWorld Entertainment  26.75  82%  2,242  3,898  2.7x  2.7x  8.8x  8.2x  17.3x  15.5x  3.2%  2.6%  32.4%  34.0%  11.6%  13.0%  12.0%  13.5%  Tokyotokeiba  30.51  68%  871  920  4.1x  3.9x  9.7x  8.0x  NA  NA  6.2%  4.2%  48.3%  52.1%  NA  NA  20.0%  25.0%  Mean    78%      3.5x  3.4x  10.2x  9.4x  18.2x  15.4x  3.2%  3.0%  35.9%  36.9%  19.4%  6.3%  13.9%  15.8%  Median    78%      3.4x  3.3x  9.8x  9.4x  17.8x  16.1x  3.2%  3.2%  35.0%  34.6%  15.2%  12.6%  12.3%  13.4%                                        Movie Cinemas, Theaters & Other                                      Cineworld Group  $3.80  92%  $5,228  $8,961  1.9x  1.8x  8.0x  7.7x  11.6x  10.7x  3.6%  2.7%  23.6%  23.7%  8.3%  8.5%  14.3%  14.6%  Cinemark  39.23  90%  4,563  7,575  2.3x  2.2x  9.6x  9.4x  17.1x  16.7x  1.7%  4.0%  23.9%  24.6%  2.5%  18.0%  8.9%  NA  AMC  13.00  61%  1,350  11,444  2.1x  2.0x  13.8x  13.0x  NM  NM  1.5%  2.2%  15.5%  15.6%  NM  NM  2.1%  NA  Marcus Corporation  36.51  80%  1,150  1,676  2.0x  1.9x  10.3x  9.3x  19.9x  16.5x  6.3%  3.9%  20.2%  21.3%  20.7%  10.6%  8.1%  NA  Reading International  13.88  83%  319  739  2.4x  2.1x  16.2x  11.6x  NA  NA  12.1%  2.6%  18.1%  18.9%  NA  NA  6.9%  NA  Mean    81%      2.1x  2.0x  11.6x  10.2x  16.2x  14.6x  5.0%  3.1%  20.3%  20.8%  10.5%  12.4%  8.0%  14.6%  Median    83%      2.1x  2.0x  10.3x  9.4x  17.1x  16.5x  3.6%  2.7%  20.2%  21.3%  8.3%  10.6%  8.1%  14.6%