Adtheorent SPAC Presentation Deck
Attractive Valuation Based on Public Market Comparables
TEV/ Revenue
TEV
2022P
Adj. EBITDA
2022P
Confidential | Page 36
5.9x
ⒸADTHEORENT
21.2x
1
Median: 10.2x
Median: 48.7x
Transaction Priced at 42% Discount to Peer Revenue Multiples
13.1x
VIANT.
59.1x
19.5x
9.7x
theTradeDesk Magnite
55.3x
31.9x
2
2
ADTHEORENT
VIANT.
theTradeDesk Magnite
Sources: CapIQ and Factset. Note: Market data as of June 2, 2021. Negatives multiples or those >85.0x reflected as 'NM.'
(1) Calculated on a Revenue ex-TAC basis. Excludes media inventory and other costs related to AdServing, AdVerification,
Data providers, and Research from gross revenue.
6.6x
PubMatic
22.6x
PubMatic
10.2x
cardlytics ³
NM
3
cardlytics ³
15.5x
DV
DoubleVerify
48.7x
DV
DoubleVerify
(2) Metrics pro forma for Magnite's acquisition of SpotX.
(3) Metrics pro forma for Cardytics' acquisition of Bridg.
ADTHEORENTⓇ
5.2x
LiveRamp
NM
LiveRampView entire presentation