Investor Presentation
INSPIRATO
Inspirato is priced at a compelling valuation for PIPE investors
Traditional
Consumer Platform Supply/
Subscription Leaders:
bumble chewy
hims hers
NETFLIX
matchgroup
PELOTON
Spotify
Online Travel:
TEV / FY22E Revenue Median Multiples
3.0x
5.3x
4.4x
4.3x
3.2x
All Peer Median:
3.7x
2.5x
Vacation Rental:
bluegreenvacations"
Hilton Grand Vacations
MARRIOTT
VACATIONS
WORLDWIDE
TRAVEL+
LEISURE
INSPIRATO
airbnb
BOOKING
HOLDINGS
Expedia
Tripadvisor
Trip.com
Recent Travel & Prop
Tech SPACS/IPOs:
MCG
Membent
Collective
Sonder
Traditional Hospitality:
ACCOR HOTELS Hilton
HYAIT
vacasa
INTERCONTINENTAL
ВОТЕ В НЕХОТ
Implied (Disc.) /
Prem. Revenue
Multiple
Inspirato
Transaction
Consumer
Online Travel
Platform Supply/
Traditional
Hospitality
Subscription
Leaders
Recent Travel &
Prop Tech
SPACS/IPOS 2
Traditional
Vacation Rental
(43.1%)
(30.3%)
(30.1%)
(3.8%)
22.1%
21E 23E
Revenue CAGR
51.0%
19.8%
31.9%
29.9%
49.9%
12.8%
Growth-Adjusted
Revenue Multiple¹
0.06x
0.27x
0.14x
0.14x
0.06x
0.19x
Marriott
Implied (Disc.)
Prem. On Growth-
(77.9%)
(56.4%)
(59.0%)
(5.9%)
(69.4%)
Adj. Basis
pebblebrook
HOTEL TRUST
Source: FactSet as of 10/26/2021 and company financial model as of 05/07/2021
Notes:
I.
2.
Calculated as TEV/FY22E revenue multiple divided by FY21-FY23 revenue CAGR
Total Enterprise Value based on valuation and implied transaction multiple for Vacasa and Sonder as these transactions are still pending
Transaction is priced below most peer multiples
CONFIDENTIAL 45View entire presentation