Investor Presentation slide image

Investor Presentation

INSPIRATO Sources Sources & Uses ($ in mm)¹ Transaction overview Amount % PF Shares Outstanding Share Price Pro Forma Valuation ($ in mm) 137.1 $10.00 $1,371 (260) $1,111 3.0x $366 TVAC Cash² $176 13% PF Equity Value Cash Proceeds from PIPE³ 100 7% (-) PF Net Cash Equity Rollover PF Enterprise Value 1,070 78% PF EV/2022E Revenue Existing Balance Sheet Cash 20 1% 2022E Revenue Total Sources $1,366 100% Uses Cash to Balance Sheet Equity Rollover Transaction Costs. Total Uses Amount % Pro Forma Ownership TVAC Investors. 13% TVAC Sponsors 2% Existing Shareholders 78% 260 19% PIPE 1,070 78% 7% 36 3% $1,366 100% 1. Notes: Assumes no redemptions from TVAC investors. Excludes impact of 7.2mm sponsor warrants and 8.6mm public warrants Sources & Uses do not add to 100% due to rounding 2. Excludes any interest camed on the TVAC Cash in Trust. TVAC Cash amount subject to change depending on the actual interest earned 3. Includes proceeds from the PIPE and direct placement by TVAC 4. Includes 107.0mm existing shareholder rollover shares, 100mm PIPE shares, 2.8mm TVAC Sponsor shares (net of 1.5mm share forfeiture) and 17.3mm TVAC investor shares CONFIDENTIAL 43
View entire presentation