Goldman Sachs Investment Banking Pitch Book

Goldman Sachs Summary of Ferdinand Projections (2/3) Received 28-Nov-2022 - ($ in millions) YOY Growth YOY Change (bps) $ 270 2019A 32.7% 22.1% 2019A - 18 '19A - '22E CAGR = 25.3% $ 322 2020A 19.2% 23.6% 2020A $ 451 '19A-'22E Change = 286 bps 25.1% + 149 2021A 40.3 % 2021A + 146 $531 2022E 17.6% Source: Ferdinand Management projections, received 28-Nov-2022. 25.0 % 2022E Adjusted EBITDA -9 $ 628 2023E 18.4% Adjusted EBITDA Margin 25.7% 2023E '23E-'27E CAGR = 26.0 % +65 $ 792 2024E 26.0 % 26.3% 2024E $1,018 +63 2025E 28.6% '23E-'27E Change = 455 bps 27.8% 2025E + 154 INVESTMENT BANKING DIVISION $ 1,286 2026E 26.3% 29.1% 2026E + 130 CONFIDENTIAL $ 1,586 2027E 23.3% 30.2% 2027E + 108 16

View entire presentation