Aeva SPAC Presentation Deck
Transaction Represents Attractive Discount to Peers
ā
Key Inputs and Assumptions
The applied range of EBITDA multiples are centered around the median of Aeva's peer group 36.6x CY2021E (CY+1) EBITDA, with sensitivities built in on both
the high and low ends
Implied Future Enterprise Value calculated by applying a range of multiples to Aeva's 2025E EBITDA. That Implied Future Enterprise Value is discounted four
years back at a 20% rate to arrive at an Implied Current Enterprise Value
$13.9Bn
$11.8Bn
$6.7Bn
$5.7Bn
34.0x 40.0x 2025E EBITDA
Discount Rate: 20%
AEVA
34.0x 40.0x 2025E EBITDA
Implied Current Enterprise Value
Implied Future Enterprise Value
Implied EV Based on Comparable Companies' Current Trading Valuations
$1.8Bn
5.2x 2025E EBITDA
Post-Money Enterprise Value
Transaction Value
86% Discount
-71% Discount
35View entire presentation