Kinnevik Results Presentation Deck
SIX MATERIAL REVISIONS - THREE ON UPSIDE AND THREE ON DOWNSIDE,
DRIVEN BY A CONFLUENCE OF MULTIPLES, OUTLOOK AND CASH BURN
budbee
i
cityblock
VillageMD
■
Key Write-Ups
■
Q3 2022 Valuations of Unlisted Assets
Valuation increase of >20% in line with the value
ascribed in the merger with Instabox
Premium to InPost expanding slightly on an NTM
basis towards high 60s %, courtesy of
considerably (>4x) stronger growth and proven
underlying profitability
▪ Merger should create a stronger combined
business funded to break-even with a strong
shareholder collective of Nordic investors
Valuation increase of 25% from expanding peer
multiples, strong performance and tempered
burn, as well as considerable dollar tailwind
Valued in line with listed VBC peers, including
those subject to takeover bids or speculation, and
at a contracting premium when excluding these
Valuation increase of 15% from similar dynamics
as experienced at Cityblock
Key Reassessments
Valued at a low premium to listed VBC peers,
including takeover comps, and at a contracting
premium when excluding these
Mathem
oda
PLEO
I
■
■
■
Key Write-Downs
Valuation decrease of >75%, down >85% in 2022
to date - a magnitude slightly higher than key
e-commerce peers
Driven by multiple contraction of >55% in the
quarter and >65% year-to-date, continued soft
top-line development due to reversing pandemic
trends, and increased burn and capital need
Considerably rebased valuation and expectation
levels relative to past quarters
Valuation decrease of almost 50% (down around
40% including our in-quarter investment) from
contracting peer multiples and lowered outlook
Continues to grow well in excess of peers, with
ongoing geographical expansion providing strong
lever to maintain this outperformance
Valuation decrease of >15% from multiple
contraction 20pp more severe than the peer group
I Reflects the market's increased valuation of
profitability relative to growth, multiple now down
>55% year-to-date
7
KINNEVIKView entire presentation