AeroFarms SPAC Presentation Deck
Valuation Benchmarking
ENTERPRISE VALUE / REVENUE
I
2.6x
2025E
AEROFARMS®
10.4x
‒‒‒‒‒‒
2025E
1.5x
‒‒‒‒‒
2026E
AEROFARMS
ENTERPRISE VALUE / EBITDA
AEROFARMS
‒‒‒‒‒‒‒‒‒‒‒‒‒‒P
4.4x
■
H
2026E
‒‒‒‒‒
Sustainable High-growth Food High-growth Food and Beverages (Ent. Value / CY2022E (CY+1) Revenue)
Overall Median: 6.3x
I
■
■
■
4.2x
6.0x
BEYOND MEAT freshpet AppHarvest
2025E
2025E
2025E
23.9x
3.6x
27.5x
11.7x
■
BEYOND MEAT freshpet AppHarvest
2025E
2025E
2025E
8.0x
H
MONSTER
ENERGY
22.5x
Mus
‒‒‒‒‒
MONSTER
ENERGY
Sustainable High-growth Food High-growth Food and Beverages (Ent. Value / CY2022E (CY+1) EBITDA)
Overall Median: 43.1x
10.1x
FEVER-TREE
‒‒‒
1
44.6x
FEVER-TREE
Source: FactSet and company filings as of May 21, 2021
Note: Companies sorted from high to low based on firm value; ¹ Financials converted to USD, USD/GBP conversion rate of 1.416 as of May 21, 2021
4.6x
Tattooed
Chef
41.7x
Tattooed
2.4x
Chef.
EST 2007
Vital
FARMS
45.5x
EST 2001
Vital
FARMS
58View entire presentation