Bakkt Digital Assets Presentation
Peer Valuation Perspective
($millions)
$275,159
$117,724
PayPal
□ Square
Median: 27.0x
10.9x
Median: 163.1x
27.3x
Enterprise Value
EV / '21E Revenue
$25,564
afterpay
26.6x
$137,403
S
35.4x
(1)
PayPal
☐ Square
afterpay
S
EV / '21E Adjusted EBITDA (2)
36.7x
PayPal
Source: Market data as of January 8, 2021.
170.2x
□ Square
156.1x
afterpay
278.0x
S
Note: Peers are (as shown from left to right) Paypal (NASDAQ: PYPL), Square (NYSE:SQ), AfterPay (ASX:APT) and Shopfiy (NYSE:SHOP). Estimates are based on broker research and represent calendar years for all companies regardless of fiscal year. Peer
(1)
bakkt companies may calculate non-GAAP measures such as Adjusted EBITDA differently from how Bakkt calculates its Adjusted EBITDA, which reduces its overall usefulness as a comparative measure.
(2)
Revenue calculated as total revenue less transaction and bitcoin costs.
Adjusted EBITDA represents EBITDA after adjusting for certain non-recurring items or non-cash expenses such as stock-based compensation. Peer companies may calculate non-GAAP measures such as Adjusted EBITDA differently from how Bakkt calculates
its Adjusted EBITDA, which reduces its overall usefulness as a comparative measure.
34View entire presentation