Advent SPAC Presentation Deck
Valuation & Peer Group
EV / REVENUE Multiples
Advent 2024E
Multiple
Advent 2024E
Multiple
12.7x
EV / EBITDA Multiples
7
ADVENT
5.4x 2.7x
NM NM
2021-2023 Revenue CAGR
Market Capitalization ($m)
13.7x
ADVENT
114.8%
$462m
(1)
(1)
29.9x
20.6x
NM
BALLARD
13.6x
410.2x
91.4x
BALLARD
Developer & manufacturer
of PEM fuel cells
46.7%
$6,443m
42.3x
29.8x 26.2x
POWERCELL
Core Comps
NM NM
52.9x
POWERCELL
Developer & producer of hydrogen
fuel cell stacks and systems
67.3%
$2,162m
$326 million valuation facilitates substantial value uplift
based on peer group multiples
72.8x
65.6x
CeresPower!
NM NM
CeresPower
57.2x
339.1x
Fuel cell technology &
engineering company
23.6%
$3,219m
Core Comps
Note: Market data as of January 4, 2021. Market capitalization presented on a fully diluted basis using the treasury stock method.
(1) Advent multiples represent implied Transaction Adjusted multiples based on PF Enterprise Value of $326m.
"NM" indicates the data is not meaningful (negative revenue or EBITDA, or multiple above 500x).
40.7x
26.8x
NM
ITM POWER
17.3x
118.6x
75.7x
ITM POWER
PEM technology for hydrogen
electrolysers and fuel cells
93.9%
$3,562m
33.9x
24.6x
PLUG
POWER
Other
198.8x
126.6x
PLUG
POWER
17.7x
Other
79.9x
Design and manufacturing of
hydrogen fuel cell systems
38.9%
$20,572m
28.3x
Legend
NM
20.2x
fuelcellenergy
224.6x
2022E
2023E
2024E
13.4x
30.3%
$3,505m
78.6x
fuelcellenergy
Direct gas natural gas
fuel cell manufacturer
AMCI ADVENT
Acquisition Corp.
36View entire presentation