Mondee Investor Presentation Deck
Attractive Valuation Relative to Comps
Comparables are trading at ~9-19x 2023 EV/EBITDA adjusting for capex. The implied valuation for Mondee
represents a deep discount to comparables, despite Mondee's much higher historic growth rate.
2023F EV/(EBITDA-
CapEx¹) Multiple²
2023F EV/EBITDA¹
Multiple²
2023F P/E¹ Ratio
Revenue CAGR,
2015-19 (%)
Sources: Public filings, Capital IQ
Notes:
10.0x
MONDEE
Organic
9.5x
MONDEE
Organic
9.0x
40.0
1. Market data as of 8 August 2022
2. On a fully-diluted basis, excluding Earnout and Warrants.
6.3x
MONDEE
Organic +
Acquisitions
6.1x
MONDEE
Organic +
Acquisitions
5.6x
62.0
B2E
Corporate
14.9x
ctm
12.6x
ctm
22.0x
17.7
12.9x
BOOKING
HOLDINGS
11.9x
BOOKING
HOLDINGS
16.2x
13.0
OTA
8.7x
e
expedia group
6.6x
e
expedia group
11.1x
16.0
18.8x
AMADEUS
12.8x
AMADEUS
22.5×
10.1
GDS
MONDEE
16.8x
Sabre
13.7x
Sabre
nm
7.6
Ⓒ2022 All Rights Reserved | 37View entire presentation