Investor Presentation
INSPIRATO
3.0x
INSPIRATO
Consumer Platform Supply/
Subscription Leaders
Median: 5.3x
Valuation benchmarking
Online Travel
Traditional Hospitality
Median: 4.4x
Median: 4.3x
16.3x
13.7x 13.1x
9.3x
5.3x 5.0x
3.6x
2.7x
6.8x
4.4x
3.6x 2.9x
8.4x
Expedia
Tripadvisor
Trip.com
airbnb
chewy
Spotify
Median: 3.4x
13.3x
NETFLIX
bumble
matchgroup
hims hers
PELOTON
11.7x
10.7x
Median: 4.2x
5.7x
3.4x 3.1x
2.5x
Recent Travel &
Prop Tech
SPACS/IPOS
Median: 3.2x
Traditional
Vacation Rental
Median: 2.5x
6.0x 5.4x
3.3x 3.0x
2.5x
3.7x
3.2x
3.1x
3.9x
2.7x 2.3x 1.4x
CAL
Hilton
HYATT
ACCORHOTELS
Marriott
vacasa
Median: 3.7x
7.4x
5.2x
4.5x
2.2x
INSPIRATO
8.1x
4.2x
4.0x
3.1x
2.3x
NETFLIX
@bumble
matchgroup
chewy
Spotify
hims hers
PELOTON
airbnb
Total Enterprise Value based on valuation and implied transaction multiple for Vacasa and Sonder as these transactions are still pending
Source: FactSet as of 10/26/2021 and company financial model as of 05/07/2021
Note:
1.
ENERCONTINE
Expedia
de Tripadvisor
Trip.com
HOLDING
TAL
Hilton
2.9x
2.5x
bluegreenvacationer
MCG
Hilton
Grand Vacation
TRAVE
MARRIOT
RAVEL
LOWTO
Sonder
Median: 2.4x
Median: 2.3x
3.7x
2.9x
2.4x
1.3x
Hilton
2.1x
MCGE
HYAIT
vacasa
ACCORHOTELS
*Marriott
2.4x 2.2x
1.4x
_
bluegrevocations
Grand Vacations
Sonder
TRAVELE
ATIONS
CONFIDENTIAL
46View entire presentation