Vivid Seats SPAC Presentation Deck
Comparable Company Benchmarking (cont'd)
EV ($bn)
EV / EBITDA
¹22E
I'23E
EV / Revenue
'22E
l'23E
Vivid Seats
VIVIDSEATS match
2.1(3)
18.7x 14.0x
4.5x 3.9x
VIVIDSEATS.
(1)
(2)
(3)
44.5
34.1x 26.8x
13.4x
11.4x
ANGI
HOMESERVICES
8.8
30.6x
4.5x
19.1x
3.7x
Etsy
29.4
35.5x
11.3x
26.3x
9.2x
-
bumble airbnb
12.3
54.0x
13.8x
41.2x
Marketplaces
11.3x
118.1
NM NM
18.3x
14.6x
50.4
NM
10.9x
DOORDASH FARFETCH Good POSHMARK LIVE NATION
71.0x
8.4x
-
-
22.7
NM
52.6x
1. Marketplace
7.9x 5.9x
15.6
44.6x
15.0x
31.0x
2. Industry
11.2x
3.1
NM
7.4x
74.7x
3. Platform
5.7x
Ticketing
21.7
21.7x 17.8x
4. Financials
2022 Median: 35.5x
2023 Median: 32.7x
53.4x
1.8x 1.5x
Source: Company information, FactSet as of April 14, 2021
Notes:
Financials calendarized to December year-end, multiples above 75x or negative are considered not meaningful ("NM")
(1)
Net Revenue and Adj. EBITDA exclude the impact of cancellations and elevated chargebacks. Adjusted EBITDA as presented in this presentation is calculated pursuant to the definition of EBITDA under our credit facilities and may differ from the
calculation of Adjusted EBITDA presented in any filings with the U.S. Securities and Exchange Commission, including any Form S-4 we plan to file in connection with the solicitation of votes from shareholders of Horizon Acquisition Corporation
Live Nation financials reflect the consolidated company (including non-ticketing sectors)
PF Enterprise Value of $2.059bn
eventbrite
2.2
2022 Median: 10.9x
2023 Median: 8.4x
34.4x
7.3x
6.0x
27View entire presentation