Kore SPAC Presentation Deck
Sources & uses / pro forma valuation
($ in millions)
Estimated Sources & Uses
Sources
Existing KORE Shareholders Equity Rollover¹
SPAC Cash in Trust 2
SPAC Sponsor Shares³
PIPE Investors
Total Sources
Uses
Existing KORE Shareholders Equity Rollover¹
SPAC Sponsor Shares 3
Paydown of Preferred 4
Paydown of Term Loan
Cash to Balance Sheet
Estimated Fees and Expenses
Total Uses
($mm)
$346
259
73
225
$ 903
$346
73
262
50
133
39
$ 903
38.3 %
28.7
8.1
24.9
100.0 %
38.3 %
8.1
29.0
5.5
14.7
4.3
100.0 %
Illustrative Pro Forma Valuation
Illustrative Share Price
Pro Forma Shares Outstanding5
Implied Equity Value
Plus: Est. Pre-Transaction Net Debt6
Less: Paydown of Debt
Less: PF Cash to Balance Sheet
Implied Pro Forma Enterprise Value
Implied 2022E Adj. EBITDA Multiple
Illustrative Pro Forma Ownership5
24.9%
8.1%
28.7%
38.3%
■ Existing KORE Shareholders Equity Rollover¹
SPAC Public Investors
3
$10.00
90.3
$ 903
$294
(50)
(133)
$ 1,014
15.2 x
SPAC Sponsor Shares
■ PIPE Investors
(1) Represents existing holders of KORE common stock, including Abry Partners. (2) Assumes estimated cash held in trust at closing and no redemption of CTAC public shares. (3) SPAC Sponsor Shares include 6.479mm CTAC Founder Shares and 0.818mm
of CTAC Private Placement Shares underlying the Private Placement Units. (4) Paydown of preferred reflects estimated aggregate liquidation preference as of 06/30/2021. (5) Excludes dilutive impact of 8.639mm warrants from CTAC's public offering and
0.273mm Private Placement Warrants underlying the Private Placement Units. All warrants have a strike price of $11.50 per share. Also excludes the impact of pro rata dilution for new management equity plan expected to be adopted at closing.
(6) Pre-Transaction Net Debt equals financial indebtedness net of pre-transaction estimated cash and excludes potential debt-like items such as tax liabilities among others.
KORE
6View entire presentation