Investor Presentaiton
Illustrative Fully Diluted Share Count
Illustrative Share Price
Share count in millions
$5.00
$7.00
$9.00
$10.00
$12.50
$15.00
$18.00
Public IPO Shares
41.4
41.4
41.4
41.4
41.4
41.4
41.4
1,2
0.8
2.4
3.7
Public Warrants
Sponsor Shares
1.2
1.2
1.0
0.9
0.9
0.9
0.9
Grey Rock Equity (Existing Equityholders)
130.0
130.0
130.0
130.0
130.0
130.0
130.0
Total
172.6
172.6
172.4
172.3
173.1
174.7
176.0
Additional 371,518 shares to be released to sponsor if on the 90th calendar day post merger close,
20 trading-day trailing VWAP is less than $10.00, subject to a floor of $7.00
Illustrative Share Price
Value of Ownership ($m)
$5.00
$7.00
$9.00
$10.00
$12.50
$15.00
$18.00
Public IPO Shares
$207
$290
$373
$414
$518
$621
$745
1,2
Public Warrants
10
36
67
Sponsor Shares
9
9
9
11
13
16
Grey Rock Equity (Existing Equityholders)
650
910
1,170
1,300
1,625
1,950
2,340
Total (Pro Forma Equity Value)
$863
$1,208
$1,551
$1,723
$2,164
$2,620
$3,168
SPAC Sponsor MOIC
1.56x
1.88x
2.25x
Aligned Interest
0.89x
1.25x
1.25x
1.25x
($ in millions, except per share values)
Note: Assumes zero redemptions from SPAC shareholders. Values may not add to totals due to rounding
1. Assumes treasury share method for SPAC public warrants
2. 10.35 million SPAC investors warrants issued as part of the ENPC IPO with strike price of $11.50 and redemption price of $18.00
GRANITE RIDGE
22
22View entire presentation