Selina SPAC
Valuation Comparables (Cont.)
TEV / 2024E EBITDA
2024E 2025E
7.8x
3.9x
Selina
Selina
28.5× 27.8x
SHAKE SHACK
OFIGS
24.9x
S
Median: 23.5x
22.1x
planet
fitness
18.4x
bumble
17.2x
YETI
NM ΝΑ
WARBY
PARKER
VAIL RESORTS
ERSTEGELS
ΝΑ
MCG
Lifestyle Brands
Travel and Hospitality
Source: FactSet as of 11/19/2021 and company financial model. Multiples greater than 60x are excluded as not meaningful ("NM"). Consensus estimates that are not available are excluded as not available ("NA").
1. Sonder valuation as of 10/28/2021 and projections as of Q3 2021.
38.3x
15.6x
@
airbnb
P
Hilton
HOTELS & RESORT
Median: 13.5x
13.5x
INTERCONTINENTAL
HOTELS & RESORTS
13.1x
BOOKING
HOLDINGS
BROC
8.9x
Sonder,
ΝΑ
WYNDHAM
HOTEL GROUP
TRANSACTION OVERVIEW
57View entire presentation