MoneyLion SPAC Presentation Deck
TRANSACTION OVERVIEW
ESTIMATED TRANSACTION SOURCES & USES
$millions, except share price
Proposed sources
Fusion shares issued to seller
Fusion cash in trus
PIPE financing
Founder shares
Total sources
Proposed uses
Fusion shares issued to seller
Cash to pro forma balance sheet
Founder shares
Transaction expenses
Debt paydown
Total uses
$2,204
350
250
88
$2,892
$2,204
526
88
45
29
$2,892
PRO FORMA ENTERPRISE VALUATION AT CLOSE
$millions, except share price
Total shares outstanding
Illustrative share price
Equity value
(-) Excess cash on balance sheet
Enterprise value
2021E EV / Revenue
2022E EV / Revenue
289.2
$10.00
$2,892
($526)
$2,366
16.5x
9.2x
Note: Assumes no redemptions from trust. Excludes impact of 7.5 million of seller shares subject to an earnout at $12.50 and 10.0 million of seller shares subject to an earnout at $16.50. Excludes impact of 17.5 million public warrants and 8.1 million private.
placement warrants. Assumes 100% stock consideration. At MoneyLion's election, a portion of the available cash may be paid to the sellers, in which case the stock consideration will be reduced proportionately.
| 37View entire presentation