Evolv SPAC Presentation Deck
Illustrative Valuation Methodology
FUTURE ENTERPRISE VALUE
Security Technology & Analytics
IMPLIED CURRENT
ENTERPRISE VALUE
Security Technology & Analytics
evolv
technology
$7.1B
~80% Evolv Discount to Midpoint
$6.0B
SECURITY TECHNOLOGY & ANALYTICS
IMPLIED ENTERPRISE VALUE
8.0-10.0X 2025E REVENUE
Discounted Back 4
Years @ 20%
I
$3.4B
~58% Evolv Discount to Midpoint
$2.9B
SECURITY TECHNOLOGY & ANALYTICS
IMPLIED CURRENT ENTERPRISE VALUE
IMPLIED CURRENT
ENTERPRISE VALUE
Disruptive SPACS
$4.2B
~66% Evolv Discount to Midpoint
$3.6B
DISRUPTIVE SPACS
IMPLIED CURRENT ENTERPRISE VALUE
6.0-7.0x 2025E REVENUE
I
evolv
technology
Initial pro forma
valuation will be at a
substantial discount to
the various peer groups
$1.3B
EVOLV PRO FORMA
ENTERPRISE VALUE
36View entire presentation