FlexJet SPAC Presentation Deck
Valuation Benchmarking
EV / 2022E EBITDA
10.8x
(1)(2)
FLeXJET
EV / 2023E EBITDA
Source:
(1)
(2)
27.4x
HERMES
PARIS
24.7x
HERMES
PARIS
Luxury Consumer Brands Median: 14.7x
21.3x
18.1x
14.7x
HEAVEN
X
BRUNELLO CUCINELLI
Luxury Consumer Brands Median: 13.4x
13.4x
13.8x
BRUNELLO CUCINELLI
LVMH
12.7x
LVMH
8.2x
KERING
7.6x
KERING
Copa
High End Membership Travel Median: 11.3x
12.5x
VAILRESORTS
11.5x
10.0x
High End Membership Travel Median: 10.0x
VAIL RESORTS
MARRIOTT
VACATIONS
WORLDWIDE
8.5x
MARRIOTT
VACATIONS
WORLDWIDE
9.3x
Asset-light logistics Median: 9.0x
DSV
12.0x
9.1x
C.H. ROBINSON
C.H.ROBINSON
Asset-light logistics Median: 11.5x
11.8x
8.9x
DSV
LANDSTAR
11.7x
LANDSTAR
6.9x
Expeditors
9.6x
Expeditors
Subscription Models/ Shared Economy Median: 21.3x
24.3x
airbnb
Public company filings and Broker Estimates from FactSet as of 10/4/2022.
2022E metrics represent forward looking statements. See the Disclaimer for further discussion of our forward-looking statements.
2022E Adj. Mgmt. EBITDA representative of projected Management 2022E EBITDA adjusted to include impact of Sentient Jet hourly pricing policy changes and normalization of customer credits. Please refer to page 40 for additional information.
FLEXJET.COM
35
21.2x
I
@
airbnb
18.3x
NETFLIX
Subscription Models / Shared Economy Median: 19.1x
19.1x
NM
Uber
Uber
16.3x
NETFLIXView entire presentation