Appreciate SPAC Presentation Deck
BUSINESS COMBINATION OVERVIEW
Valuation Benchmarking
EV/ 2023E
Revenue
EV/ 2023E
Gross Profit
3.7x
Appreciate
A
6.5x
12.4x
airbnb
Real Estate Rental Marketplaces
airbnb
@
15.0x
Hemnet
15.1x 15.3x
2 Zillow
Hemnet
6.3x
Median: 12.4x
CoStar Group™
9.6x
6.6x
2 Zillow
Median: 15.1x
11.8x
8.1x
SCOUT 24
CoStar Group™
8.3x
15.4x
rightmove
SCOUT 24
18.6x
12.6x
REA Group
rightmove
20.4x
REA Group
Online Investment
Marketplaces
5.6x
етого
12.4x
Median: 5.4x
Robinhood
четого
4.6x
8.3x
InteractiveBrokers
6.3x
Median: 8.0x
coinbase
Robinhood
Appreciate
Source: FactSet Market Data, Benchmark Company Filings and Presentations. Market data as of 4/04/2022
Note: eToro LTM financials sourced to investor presentation filed 03/07/2022, projected financials sourced to investor presentation filed 09/13/2021; net trading income used as revenue
Note: Pulling implied market capitalization for Interactive Brokers and Robinhood; valuations based on market cap
Note: No 2023E gross profit projections for Rightmove, Robinhood, Interactive Brokers. Multiples based on 2021A gross margin % applied to 2023E revenue projections; see slide 43: Financial Model Assumptions
9.3x
5.2x
InteractiveBrokers
6.6x
coinbase
Tech-Enabled Property
Management
1.8x
Selina
Median: 1.8x
Selina
10.3x
0.9x
Sonder
Median: 6.3x
3.0x
Sonder
3.3x
vacasa
6.3x
vacasa
4
ww
Appreciate
Overall
Median:
7.2x
Overall
Median:
9.8x
Private & Confidential
40View entire presentation