Arrival SPAC Presentation Deck
FINANCIALS AND TRANSACTION OVERVIEW
Enterprise value benchmarking (based on current market pricing)
ENTERPRISE VALUE / SALES
Assumed EV
of $5.39B
1.1x
2023E
ΑΓΓΙVAL
0.4x
2024E
Assumed EV
of $5.39B
4.9x
2023E
1.7x
2024E
ΑΓΓΙVAL
2.3x
INVESTOR PRESENTATION
2023E
I
I
1.3x
CANO 0
NM
2023E
I
2024E
I
1
10.1x
2024E
I
CANO 0
I
0.6x
-
2023E
4.9x
2023E
0.2x
2024E
1.1x
2024E
3.1x
2023E
14.7x
1.5x
ⒸHYLIION
2023E
2024E
5.2x
2024E
0.6x
2023E
LORDSTOWN
0.4x
2024E
7.6x
2023E
3.8x
2024E
4.6x
2023E
LORDSTOWN
2.3x
ENTERPRISE VALUE / EBITDA
2024E
NIKOLA
MOTOR COMPANY
NM
2023E
NM
2024E
3.8x
NIKOLA
MOTOR COMPANY
2023E
WORKHORSE
36.2x
1.9x
2023E
2024E
15.5x
2024E
L
WORKHORSE
2.0x
2023E
11.1x
0.9x
XLFleet
2023E
2024E
4.2x
2024E
ΑΓΓΙVAL
2023E
2024E
ΑΓΓΙVAL
2023E
Implied enterprise value
Median
multiple
2.3x
2024E
1.3x
Implied discount to 2024E median EV
Implied 2024E money multiple upside¹
Arrival revenue
Median
multiple
11.1x
$5,099M
4.7x
$14,135M
Arrival EBITDA
$3,243M
Implied discount to 2024E median EV
Implied 2024E money multiple upside¹
$1,115M
EV
Implied enterprise value
$11.6B
$18.9B
71%
3.5x
EV
ⒸHYLIION
XLFleet
|
Source: Canoo, Fisker, Hyliion, Lordstown, Nikola, Workhorse and XLFleet market data as of November 6, 2020. Arrival, Canoo, Fisker, Hyliion, Lordstown, and XLFleet Sales and EBITDA per management estimates. Nikola Sales and EBITDA per research
consensus. Canoo EV based on Hennessey Capital Acquisition Corp (NASDAQ:HCAC), XLFleet EV based on Pivotal Investment Corp. II (NYSE: PIC). Note: Arrival financial data converted via spot Euro to USD exchange rate as of Aug 17, 2020 of 1.1863.
Multiples <0.0x or >75.0x deemed not meaningful or "NM". (1) Implied Money Market Multiple Upside calculated using Implied Enterprise Valuations based on median 2024E Revenue and EBITDA multiples.
$12.4B
$15.4B
65%
2.9x
43
CONFIDENTIAL - ARRIVAL SARLView entire presentation