ironSource SPAC

Comparable companies benchmarking 2020E-2022E Revenue CAGR EV/2022E Revenue EV/2022E Revenue Growth Adjusted 37% is 16.5x is 0.45x is 33% the TradeDesk 37.5× 1.27x 29% 27.5x unity 1.06x unity Median: 29% 26% unity Median: 27.5x 25.8x 43% 0.78x adyen twilio 43.9x the TradeDesk adyen Median: 1.06x 1.20x 34% the TradeDesk Bill.com 38.6x Bill.com 1.03x adyen 34% shopify 26.5× shopify 0.78x 32% Bill.com 20.7x twilio 0.73x BIGCOMMERCE Median: 34% 24% BIGCOMMERCE Median: 26.5x 17.6x BIGCOMMERCE Median: 0.78x 0.60x twilio shopify Core Peers Enablement Peers IS ironSource Lab francial statements 3 Maka data as of 16-Mar-2001. Nec nource vence based on Growth Added matics based in and 2004 Confidential 51 Digha Tutvenue based on non-GAAP gross proft as a proxy for net revenus Digital Turbine CY2001-C2022 venue growth used as a proxy for 2 revenue growth rate due to February 2000 acquisition of Mabile Pose

View entire presentation