SPACInsider Logo
Crescent Acquisition Corp. Announces Merger with F45 Training
by Matt Cianci on 2020-06-24 at 1:35pm

Crescent Acquisition Corp. (CRSA) filed an 8-K on Wednesday morning announcing they entered into a Definitive Agreement with F45 Training Holdings Inc. The fitness studio was founded in Australia in 2013, and has since expanded to 1,240 studios across 53 countries. The transaction values F45 at $845M in enterprise value or 11.9x 2021 EBITDA. Details below.

  • $75M cash to F45 balance sheet, $20M of that to pay down revolver
    • $50M FPA from sponsor
    • $204M of Crescent’s $304 cash (no redemptions) going to co-founder payout (no longer with company)
  • EBITDA forecast assumes return to normal growth rate
    • Grew 48% in 2019, 2021 estimates put the two-year CAGR at 51%
    • F45 says many markets already seeing weekly visits eclipse 2019 levels
  • Attractive franchisee economics driving growth projections
    • Less sq. ft. than traditional gyms, less start-up costs, and higher ROI for franchisees
    • Average franchise takes 6 months and 75 members to break even
  • Balanced revenue segments between Franchise and Equipment & Merchandise
    • Franchise revenue is higher margin segment
  • Management will be entitled to earn-out payments of 5M Class-B shares and 5M Class-C shares
    • Contingent upon share performance of the combined company over a five-year period, convertible to Class-A common stock
  • Transaction expected to close by end of third quarter

Quick Takes: The transaction is a bet on a return to “normal” given it assumes a continued rebound in fitness studio utilization and pre-covid new franchise opening rates. However, most of the presentation is based on pre-Covid figures.  To complicate matters, we don’t really know when the world will return to normal, but there is also this looming cloud of second-wave Covid infections or even continued first waves. And while F45 has pivoted to live-streaming classes as a response to the pandemic, revenue figures have not been provided or at what prices they are charging for online versus in-studio (or if there’s no difference). Additionally, $204 million is being paid to a seller who is no longer with the company, which is a lot of cash.  Nevertheless, the F45 model is unique in that its efficient studio design allows the platform to leverage technology to provide a scale-able franchise model. The company also promises to never repeat a fitness class routine and has every gym host the same routine together. The idea there is you can maintain a consistent experience between gyms and not worry about having to repeat a class you already took at a different gym.  However, there are still a lot of question marks around this transaction.  This is day-one of their announcement, so perhaps more information will be forthcoming.


  • The transaction comes at 11.9x 2021 EBITDA, or 12.6x pre-Covid 2020 EBITDA estimates
  • 2021 valuation is 30-50% below peers, but most of the peers aren’t growing nearly as fast
    • The transaction on a pre-Covid EBITDA figure is more in-line with the comp set
  • F45 is valued at $681k per box
    • For comparison, Planet Fitness is valued at over $2.8M per box
  • Anticipated leverage will be reduced to zero on a net debt basis
    • From 0.5x pre-transaction based on 2021 EBITDA

Click here for the investor presentation.

Crescent transaction overview 6-24-20


  • Credit Suisse is serving as financial and capital markets advisor.
  • BofA Securities is serving as capital markets advisor.
  • Skadden, Arps, Slate, Meagher & Flom LLP is serving as legal advisor to Crescent.
  • Goldman Sachs & Co. LLC and J.P. Morgan are serving as financial advisors.
  • Gibson Dunn & Crutcher LLP is serving as legal advisor to F45.




Recent Posts
by Marlena Haddad on 2022-12-08 at 5:35pm

  Below is a daily summary of links to the latest SPAC news and rumors gathered across the web.  Latest SPAC Liquidations: Sierra Lake, Z-Work, Lerer Hippeau, and Climate Real Impact Solutions II Sierra Lake Acquisition Corp. Shareholders Approve Liquidation   Sierra Lake Acquisition Corp. (NASDAQ: SIER) announced today that due to its inability to...

by Nicholas Alan Clayton on 2022-12-08 at 2:28pm

Parsec Capital (NASDAQ:PCX) announced in an 8-K this morning that it has begun the process of liquidating its trust account, but the filing also curiously notes that the team is trying to carry on with its announced combination with Enteractive Media. The announcement matches what the SPAC said in its 10-Q filed November 18, that...

by Marlena Haddad on 2022-12-08 at 12:56am

  Below is a daily summary of links to the latest SPAC news and rumors gathered across the web.  Latest SPAC News: Palihapitiya blames Fed for crushing the blank-check bubble, and Hong Kong is set to regain top-three IPO ranking in 2022 SPAC king Chamath Palihapitiya says the Fed crushed the bubble in blank-check firms...

by Marlena Haddad on 2022-12-08 at 12:50am

PHP Ventures Acquisition Corp. (NASDAQ: PPHP) has entered into a definitive agreement to combine with ConstrucTech company Modulex Modular Buildings Plc (“Modulex”) at a valuation of $600 million. UK-based Modulex manufactures 3D volumetric steel modular buildings and harnesses emerging technologies to meet housing and infrastructure needs. The combined company is expected to trade on the...

by Nicholas Alan Clayton on 2022-12-08 at 11:53am

7GC & Co.  (NASDAQ:VII) has entered into a definitive agreement to combine with video engagement platform Banzai at an enterprise value of $380 million, or 17.3x its revenue in the 12 months ending in September 2022. Bainbridge Island, Washington-based Banzai provides a suite of virtual event management and analytical tools through a software-as-a-surface (SaaS) model....

Privacy Policy|Terms Of Use
Copyright © 2022 SPACInsider, Inc. All Rights Reserved