Nikola SPAC Presentation Deck
VALUATION BENCHMARKING
NIKOLA METRICS DO NOT INCLUDE POTENTIAL INCREMENTAL UPSIDE
FROM 50/50 EUROPE JV
EV / REVENUE
2020E FOR PEERS (X)
11.1
24
I 1.0
0.6
2022E 2023E L2024E | 2025E
NIKOLA
EV / EBITDA
2020E FOR PEERS (X)
15.6
5.0
NM NM
2022 2023 2024 2025E
NIKOLA
Median: 3.4x
600+
26.4
3.4
TESLA
TESLARNIO
2.7
NM NM
NIO
14.8
Median: 8.3x
12.4
Median: 55.0x
67.7
POWER
nel BALLARDW Deloominergy
Future Transportation Peers
PLUG Boom
Current "$3Bn valuation implies a 1.0x 2024E
revenue multiple, well below future
transportation peers current valuation level
42.2
1.9
NM NM
BALLARD nel
Fuel Cell Technology Peers
0.6
Median: 0.5x
7.0
0.5
PACCARNAVISTAR
Median: 5.0x
5.9
PACCARNAVISTAR
0.5
0.2
TRATON
1.7
TRATON
Market data as of March 27, 2020
1. Future Transportation Peers include NIO (NIO), Tesla (TSLA), and Virgin Galactic (SPCE)
2. Fuel Cell Technology Peers Include Ballard (BLDP), Bloom Energy (BE). Nel (NEL), and Plug Power (PLUG)
3. Commercial Vehicle Pees include Navistar (NAV), PACCAR (PCAR). Traton (STRA) and Volvo (VOLV B); EV and EBITDA adjusted for captive finance segment and pension OPEB labites
Commercial Vehicle Peers
37View entire presentation