Plastiq SPAC Presentation Deck
Pro forma valuation ($M, except per share data)
CLAA share price
Pro Forma shares outstanding
Total equity value
Cash on balance sheet
Total enterprise value
Transaction multiples
EV / 2022E net revenue
EV / 2023E net revenue
Pro forma ownership at close¹,2,3
IQ
Transaction Overview
Sponsors
8.75%
WN
CLAA Public
Shareholders
41.25%
Metric
$75
$105
$10.00
80.0
$800
$320
$480
Existing Plastiq
Shareholders
50.0%
X
6.4x
4.6x
1. Assumes no public redemptions
2. Does not include any dilutive impact of warrants or post transaction incentive plans
Illustrative sources ($M)
Plastiq rollover equity
SPAC cash in trust¹
Sponsor shares
Total sources
Illustrative uses ($M)
Plastiq rollover equity
Cash to pro forma balance sheet
Sponsor shares
Estimated transaction expenses
Total uses
3. Sponsor will forfeit 1.25 million shares. Sponsor shall forfeit 1.25 million additional shares if cash in trust at closing is less than $75mm
$400
330
70
$800
$400
320
70
10
$800
12View entire presentation