SEC Form DEFA14A filed by Aldel Financial Inc.
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Exchange Act of 1934
ALDEL FINANCIAL INC.
105 S. Maple Street
Itasca, Illinois 60143
ON THE BUSINESS COMBINATION AND ALL RELATED PROPOSALS
YOUR BROKER WILL NOT VOTE YOUR SHARES IF THEY DON’T RECEIVE INSTRUCTIONS FROM YOU. PLEASE VOTE YOUR SHARES NOW SO YOUR VOTE CAN BE COUNTED WITHOUT DELAY.
DATED NOVEMBER 22, 2021
to
PROXY STATEMENT
DATED NOVEMBER 10, 2021
105 S. Maple Street
Itasca, Illinois 60143
| | |
Enterprise Value (“EV”) as a Multiple of:
|
| |
Price as a Multiple of:
|
| |
Projected
EPS |
| |
PEG
Ratio |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Sales
|
| |
EBITDA
|
| |
EBIT
|
| |
CY+1
EPS |
| |
CY+2
EPS |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
Growth
|
| ||||||||||||||||||||||||||||||||||||||||||||
High
|
| | | | 36.63x | | | | | | 30.31x | | | | | | 22.04x | | | | | | 214.9x | | | | | | 142.7x | | | | | | 82.2x | | | | | | 257.8x | | | | | | 169.1x | | | | | | 96.4x | | | | | | 59.2% | | | | | | 1.9x | | |
Average
|
| | | | 13.57 | | | | | | 11.11 | | | | | | 8.16 | | | | | | 117.2 | | | | | | 86.6 | | | | | | 51.5 | | | | | | 132.1 | | | | | | 68.6 | | | | | | 44.9 | | | | | | 38.3% | | | | | | 1.0 | | |
Median
|
| | | | 9.51 | | | | | | 6.53 | | | | | | 5.44 | | | | | | 113.3 | | | | | | 86.6 | | | | | | 51.5 | | | | | | 121.4 | | | | | | 36.8 | | | | | | 29.8 | | | | | | 44.2% | | | | | | 0.5 | | |
Low
|
| | | | 3.85 | | | | | | 3.93 | | | | | | 2.48 | | | | | | 27.5 | | | | | | 30.5 | | | | | | 20.7 | | | | | | 27.8 | | | | | | 31.8 | | | | | | 23.5 | | | | | | 0.0% | | | | | | 0.4 | | |
| | | | | | | | | | | | | | | | | | | | |
Enterprise Value as a Multiple of:
|
| |
Price as a Multiple of
|
| |
Projected
EPS |
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Stock
Price(1) |
| |
Market Value
of Equity |
| |
Enterprise
Value(2) |
| |
Sales
|
| |
EBITDA
|
| |
EBIT
|
| |
CY+1
EPS |
| |
CY+2
EPS |
| |
PEG
Ratio |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company
|
| |
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
CY+1
|
| |
CY+2
|
| |
LTM
|
| |
Growth
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Root, Inc.
|
| | | | 8.15 | | | | | | 2,023.9 | | | | | | 1,122.6 | | | | | | 3.85x | | | | | | 3.93x | | | | | | 2.48x | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 37.2% | | | | | | NM | | |
Kinsale Capital, Group, Inc.
|
| | | | 168.39 | | | | | | 3,841.3 | | | | | | 3,751.4 | | | | | | 7.24 | | | | | | 6.53 | | | | | | 5.44 | | | | | | 27.5 | | | | | | NM | | | | | | NM | | | | | | 27.8 | | | | | | 39.2 | | | | | | 33.9 | | | | | | 0/0% | | | | | | NM | | |
Palomar Holdings, Inc.
|
| | | | 75.43 | | | | | | 1,930.2 | | | | | | 1,906.7 | | | | | | 10.61 | | | | | | 8.51 | | | | | | 6.29 | | | | | | 167.1 | | | | | | NM | | | | | | NM | | | | | | 170.7 | | | | | | 31.8 | | | | | | 25.7 | | | | | | 59.2% | | | | | | 0.4 | | |
Goosehead Insurance,
Inc.(3) |
| | | | 122.50 | | | | | | 4,503.4 | | | | | | 4,557.8 | | | | | | 36.63 | | | | | | 30.31 | | | | | | 22.04 | | | | | | 214.9 | | | | | | 142.7 | | | | | | 82.2 | | | | | | 257.8 | | | | | | 169.1 | | | | | | 96.4 | | | | | | 51.0% | | | | | | 1.9 | | |
BRP Group, Inc.(4)
|
| | | | 26.15 | | | | | | 2,519.6 | | | | | | 3,230.3 | | | | | | 9.51 | | | | | | 6.27 | | | | | | 4.50 | | | | | | 59.5 | | | | | | 30.5 | | | | | | 20.7 | | | | | | 72.2 | | | | | | 34.5 | | | | | | 23.5 | | | | | | 44.2% | | | | | | 0.5 | | |
200 Broadacres Drive, 3rd Fl.
Bloomfield, NJ 07003
P: 855-928-4486
F: 973-338-1430
[email protected]
www.allianceadvisors.com