Grove Investor Presentation Deck slide image

Grove Investor Presentation Deck

Analysis at Various Prices Shows Gap vs. Industry Benchmark (in millions except ratios) Industry Benchmark (2) Percent Change Shares Outstanding (1) Price / Share Market Cap Less: 3/31/22 Net Cash (3) Total Enterprise Value TEV / 2022 Sales TEV / 2023 Sales 0% 179 $0.46 $82 10 $72 0.22x 0.27x 50% 179 $0.69 $124 100% 179 179 $0.92 $1.38 $165 $247 200% 300% 500% 179 I $1.84 $2.76 179 $329 $494 10 10 $114 $155 10 $237 0.35x 0.48x 0.74x 0.43x 0.58x 0.89x Note: assumes 0% change at $0.46 / share (1) As of 3/31/2023 (2) HNST, UL, PG, CHD, KC, RB, CLX, CLG as of 2/28/23. TEV/2023 Sales = 2.8x (3) Year end gross cash of $90.5M, less debt of $79.5M 10 $319 i 0.99x 1.21x 10 $484 1,000% 1,500% 179 $7.36 $1,317 179 $5.06 $906 10 $896 1.50x 2.78x 1.83x 3.38x 10! $1,307 4.06x 4.93x 378
View entire presentation