DIGITAL MANUFACTURING. REIMAGINED.
Valuation Benchmarking
EV / '22E Adj. EBITDA1
EV / '22E Revenue
Industry 4.0 comparable universe
Scaled advanced manufacturing / Industry disruptors
7.3x
4.0x
FATHOM
13.2x
T.5x
9.1x
5.6x
4.4x
2
materialise
COGNEX
stratasys
3
4
PROTOLABS
ROPER
3D SYSTEMS
Median: 5.0x
I Median:
Early stage / Recent de-SPACS
然
18.2x
18.8x
13.5×
13.6x
10.3% -
D Desktop Metal
VELO D
BG
Bright
Machines.
41.2x
36.4x
31.1x
35.0x
27.5x
20.6x
25.0x
N/M
Median: 13.6x
Markforged
Median: N/M
N/M
N/M
N/M
N/M
2
3
4
FATHOM
COGNEX
stratasys
PROTOLABS
materialise
ROPER
D Desktop Metal
VELO D
BG
Bright
Machines
Markforged
3D SYSTEMS
Source: Company filings, management projections, Factset as of 7/14/2021; Berkshire Grey data from SPAC announcement presentation as of 2/24/21, MarkForged data from SPAC announcement presentation as of 2/24/21, Velo3D data from SPAC announcement presentation as of
3/23/21, Bright Machines data from SPAC announcement presentation as of 5/17/21
Note: Medians exclude Fathom
1 Adjusted EBITDA is a non-GAAP measure. Adjustments to EBITDA include transaction and integration costs, non-recurring and non-cash items, compensation normalization and other accounting adjustments; 2 PF for follow-on offering of 4mm shares announced June 10, 2021; 3 PF
for (i) acquisition of Origin and (ii) $200mm follow-on offering announced on March 2, 2021; 4 PF for acquisition of 3D Hubs
FATHOM
Fathom Proprietary
and Confidential
35View entire presentation