Digerati SPAC Presentation Deck
Transaction Summary
($ amounts in millions, except per share price)
Pro Forma Valuation
Share Price
Pro Forma Shares Outstanding (MM)
Equity Value
(+) Debt
(-) Cash (a)
Enterprise Value
Pro Forma Ownership
SPAC -
Founders
14%
SPAC - Class
A Holders
55%
Underwriter
1%
$10.00
22.8
$228.4
37.4
121.2
$144.6
Digerati
Shareholders
30%
Illustrative Sources
Company Equity Rollover (a)
Cash from Trust (a)
Cash from DTGI
Sponsor Promote (b)
Existing Debt
Total Sources
Illustrative Uses
Company Equity Rollover (a)
Sponsor Promote (b)
Cash to Balance Sheet (a)
Transaction Fees
Repayment of Sponsor Loans and Fees
Rollover of Debt
Total Uses
Note: For illustrative purposes, values shown assume $10.00 per share and excludes impact of warrants.
(a): Assumes 0% redemptions of cash in trust. Cash to DTGI balance sheet to be adjusted accordingly based on actual redemptions.
(b): Assumes 0 shares forfeited by Sponsor according to Sponsor Forfeiture Schedule.
$68.7
130.0
1.3
31.6
37.4
$268.9
$68.7
31.6
119.5
10.0
1.8
37.4
$268.9
DigeratiView entire presentation