Astra SPAC Presentation Deck
TRANSACTION REPRESENTS ATTRACTIVE DISCOUNT TO PEERS
($ in Millions)
$8,331
$6,943
10.0x - 12.0x2025E Adj. EBITDA
2025E Adj. EBITDA: $694M(1)
Discounted back
4 years at 20% discount
rate
Source: Management estimates.
(1) Before stock-based compensation.
$4,018
IMPLIED FUTURE ENTERPRISE VALUE IMPLIED CURRENT ENTERPRISE VALUE
$3,348
$2,123
3.1x 2025E
Adj. EBITDA
42%
discount
PRO FORMA ENTERPRISE VALUE
PROPRIETARY & CONFIDENTIAL - DO NOT REDISTRIBUTE
72%
discount
SUMMARY OF APPROACH
●
.
●
●
ASTRA
2025E projected financials-based
valuation is appropriate given Astra's
significant revenue growth and
confidence in the ramp to steady-state
Adj. EBITDA margins of ~50%
The applied range of multiples are
centered around the median of Astra's
expected long-term peer group (11.1x
2021 Adj. EBITDA), with sensitivity built
in on both the high and low ends
The Implied Future Enterprise Value is
discounted back four years at a 20%
discount rate to arrive at an Implied
Current Enterprise Value
The deal is priced at a substantial
further discount to the Implied Current
Enterprise Value (>40%)
34View entire presentation