Adtheorent SPAC Presentation Deck
Transaction Summary
Valuation
Post-Closing
Capitalization4
Confidential | Page 8
●
●
●
●
Transaction implies a Pre-Money Valuation of $775M, and a Post-Money Equity Valuation
of $1.0BN (assuming $10/ share)
Attractive valuation at pricing relative to the Company's projected growth and AdTech
peers
Significant potential upside for new shareholders, transaction represents 5.9x 2022P
revenue ex-TAC¹ and 21.2x 2022P Adj. EBITDA² which is a 42% discount to peers trading at
10.2x 2022P Revenue as a group³
The transaction will be funded by a combination of SPAC Cash in Trust of $316M and at
least $100M proceeds from the PIPE
Sponsor group affiliated funds to commit a minimum of $30M to the PIPE5, creating a well-
capitalized leader in Programmatic Marketing
Transaction expected to result in $100M of cash of the Company's balance sheet post-
closing
Note: Market Data as of June 2, 2021.
(1) Metric excludes media inventory and other costs related to AdServing, AdVerification, Data providers, and Research from gross
revenue.
(2) See appendix for EBITDA to Adj. EBITDA reconciliation.
(3)
(4)
(5)
TEV / '22P Revenue
10.2x
Median²
ADTHEORENT
42.2% Discount
48.7x
Median²
5.9x
TEV / '22P EBITDA
ADTHEORENT
56.5% Discount
21.2x
ADTHEORENT™
Median calculation includes Viant, TheTrade Desk, Magnite, Pubmatic, Cardytics, Double Verify and Live Ramp.
Assumes $10.00 price / share and no redemptions by public shareholders.
Subject to customary investment committee approval; in the event the PIPE is oversubscribed, the Sponsor group may reduce its
commitment in its discretion.View entire presentation