Selina SPAC

Valuation Comparables (Cont.) Implied (Disc.) / Prem. '22E Revenue Multiple '20A- '23E Revenue CAGR Growth-Adj. Revenue Multiple¹ Implied (Disc.) / Prem. On Growth-Adj. Basis Implied (Disc.) / Prem. '22E Revenue Multiple '20A - ¹23E Revenue CAGR Growth-Adj. Revenue Multiple¹ Implied (Disc.) / Prem. On Growth-Adj. Basis Selina Selina 142% .03x Selina 142% .03x WARBY PARKER (66%) 30% .39x (93%) Source: FactSet as of 11/19/2021 and company financial model. 1. Calculated as TEV/FY22E revenue multiple divided by '20A-'23E revenue CAGR. 2. Sonder valuation as of 10/28/2021 and projections as of Q3 2021. @ airbnb (78%) 39% .46x (94%) planet fitness (66%) 29% .41x (93%) Lifestyle Brands OFIGS (65%) 39% .29x (90%) BOOKING HOLDINGS BED (34%) 40% .15x n (55%) (81%) 25% Travel and Hospitality .36x (92%) H Hilton HOTELS & RESORTS (31%) 30% > bumble .20x (51%) 25% .32x VAIL RESORTS EXPERIENCE OF ALAPRTIMES (34%) 19% (91%) Avg. Implied (Disc.) / Prem on Growth-Adj. Basis: (90%) 32x (91%) WYNDHAM HOTEL GROUP (30%) 13% .45x YETI (27%) (94%) 20% .28x (90%) (85%) Avg. Implied (Disc.) / Prem on Growth-Adj. Basis: (88%) INTERCONTINENTAL HOTELS & RESORTS 5% 22% .17x SHAKE SHACK (83%) 14% 31% .11x (75%) MCG Marlbership Colectiva Grap 27% 47% .07x (58%) Sonder² 28% 131% .02x 19% TRANSACTION OVERVIEW 56

View entire presentation