Kore SPAC Presentation Deck
Valuation Benchmarking
Commentary
This Transaction
provides an
attractive entry
point...deal
valuation at
significant discount
to benchmarks
Multiple strategic
ways to perform
Numerous upsides
not included
KORE has a
successful track
record of executing
and integrating
strategic acquisitions
Active pipeline of
future acquisition
candidates
4.3x¹
KORE ptc
15.2x¹
8.5x
2.0x¹
64.5×
KORE inseego
8.0x
6.3x
ALARM.COM
31.5x
ALARM.COM
2.7x
Median: 5.7x
5.7x
24.6x
EV / 2022E Revenue
4.0x
Median: 24.6x
Median: 1.6x
1.6x
Trimble inseego V VONAGE zoom twilio RingCentral® 8x8
EV / 2022E Adjusted EBITDA²
2.5x
23.0x
22.0x
1.2x
17.9x
NM
ptc
Trimble V VONAGE 8 twilio
Net Debt / 2020E Adjusted EBITDA²
18.9x
5.2x
NM
Median: 17.5x
17.5×
8x8
5.0x
NM
6.2x
Median: 5.0x
NM
bandwidth RingCentral
NM²
6.2x
(1.1)x
(1.7)x
KORE inseego V VONAGE Trimble
ptc ALARM.COM bandwidth RingCentral zoom
8x8
Source: Each Company's respective annual and quarterly reports, IBES Estimates, CapIQ, Bloomberg. Market data as at 15-Mar-2021 (1) Represents illustrative values pro forma for this transaction. (2) Not meaningful due to negative EBITDA.
(2) Calculation and companies included may use different definitions of Adjusted EBITDA; represents net debt of latest financial statement.
KORE
bandwidth
NM
zoom
NM
twilio
38View entire presentation