1. The following disclosure is inserted after the second sentence of the fourth full paragraph on page 138, which starts “During the evening of March 22, 2021,” as underlined below:
“UBS discussed valuation summaries of public companies that UBS determined in its professional judgment to be comparable to WeWork as compared to WeWork’s management projections and EBITDA as of February 2021.”
2. The following disclosure is inserted after the third sentence of the fifth full paragraph on page 139, which starts “During the evening of March 24, 2021,” as underlined below:
“UBS discussed valuation summaries of public companies that UBS determined in its professional judgment to be comparable to WeWork as compared to WeWork’s management projections and EBITDA as of March 2021. The comparable public companies were based on publicly available information, FactSet consensus estimates as of March 10, 2021, from companies in the following industries: Lodging & Resort Operators (including Marriott, Hilton, InterContinental, Accor, Hyatt, Wyndham and Vail Resorts), Flexible Office Solutions (IWG), Real Estate Services (including CBRE, Jones Lang LaSalle, Cushman & Wakefield, Colliers and FirstService), Asset Light/Leased REITs (including Equinix, Iron Mountain, Lamar and Outfront), and Industry Disruptors (including Airbnb, Uber, Carvana, Zillow, Opendoor and Redfin). Across these industries, the range of multiples of Enterprise Value (“EV”)/2022 Estimated (“2022E”) Revenue was 1.4x to 6.6x, EV/2023 Estimated (“2023E”) Revenue was 1.0x to 6.7x, EV/2022E EBITDA was 6.2x to 18.3x, EV/2023E EBITDA was 6.8x to 15.6x. Based on WeWork’s management projections, WeWork’s multiples were as follows: EV/2022E Revenue was 2.0x, EV/2023E Revenue was 1.5x, EV/2023E existing core leased EBITDA was 8.6x, and EV/2023E EBITDA was 6.6x.”
3. The following disclosure is inserted as the seventh full paragraph on page 140:
“During the morning of August 16, 2021, BowX’s board of directors held a meeting via teleconference and representatives of Cooley and representatives of UBS joined the meeting. At the meeting, UBS provided an update to the valuation summary it provided in the March 24, 2021 meeting. The comparable public companies were based on publicly available information, FactSet consensus estimates as of August 6, 2021, from companies in the following industries: Lodging & Resort Operators (including Marriott, Hilton, InterContinental, Accor, Hyatt, Wyndham and Vail Resorts), Flexible Office Solutions (IWG), Real Estate Services (including CBRE, Jones Lang LaSalle, Cushman & Wakefield, Colliers and FirstService), Asset Light/Leased REITs (including Equinix, Iron Mountain, Lamar and Outfront), and Industry Disruptors (including Airbnb, Uber, Carvana, Zillow, Opendoor and Redfin). The valuation summary noted that from March 26, 2021 to August 2021, on average, 2022E EV/EBITDA multiples increased across peer categories by 0.5x. The range of multiples for comparable companies for EV/2022E Revenue was 1.4x to 7.5x, EV/2023E Revenue was 1.2x to 7.0x, EV/2023E EBITDA was 7.2x to 18.4x, and EV/2024E EBITDA was 5.7x to 17.1x. Based on WeWork’s management projections as of August 2021, WeWork’s multiples were as follows: EV/2022E Revenue was 2.1x, EV/2023E Revenue was 1.6x, EV/2023E EBITDA was 7.1x, and EV/2024E EBITDA was 4.5x.”
4. The following disclosure is inserted after the second sentence of the second full paragraph on page 124, which starts “In connection with the PIPE Investment,” as underlined below:
“BowX estimates that UBS, as lead placement agent, and PJT, as co-placement agent, will be due an aggregate fee of approximately $15 million upon the closing of the PIPE Financing. The entire amount of such fee is contingent upon the closing of the PIPE Financing. This fee is based on 3% of the first $500 million of the total gross proceeds received by BowX in connection with the PIPE Financing. Additionally, in connection with UBS’s engagement as BowX’s exclusive financial and capital markets advisor in connection with the business combination, UBS will receive a transaction fee of $11 million that is contingent upon the consummation of the business combination.
In the past two years, UBS has received no other fees from BowX outside of the initial underwriting fee disclosed in the registration statement.”
Additional Information and Where to Find It
This communication relates to a proposed transaction between BowX and WeWork. This communication is not a proxy statement or solicitation of a proxy, consent or authorization with respect to any securities or in respect of the