Solid Power DCRC+ Financial Overview
Pro Forma Equity Ownership
US$ in millions, unless otherwise stated
Sources and Uses
Capitalization
Financials and
Valuation
SOURCES
USES
SHARE PRICE
$10.00
DCRC Cash In Trust¹
$350
Rollover Equity
$1,239
Pro Forma Shares Outstanding³
184.2
PIPE Proceeds
165
Cash to Balance Sheet¹
599
Equity Value
$1,842
Rollover Equity
1,239
Deal Expenses
40
Less: Pro Forma Net Cash
(596)
Existing Cash and Equivalents²
124
Enterprise Value
$1,246
Total
$1,878
Total
$1,878
Pro Forma Ownership³,4
Commentary¹
$350 million DCRC cash in trust + $165 million PIPE
$1.2 billion pro-forma enterprise value
Implied 0.7x 2028E Revenue and 2.6x 2028E EBITDA
Strong balance sheet with an estimated $599 million cash upon closing of the
transaction
Fully financed business plan with flexibility to accelerate growth organically
and via M&A
Solid Power
Existing Shareholders
67%
DCRC Shareholders
19%
Founder Shares
5%
PIPE Investors
9%
1. Assumes no redemption by DCRC's public stockholders. 2. As May 31, 2021. 3. Comprised of 123.9 million shares owned by existing Solid Power shareholders, 16.5 million PIPE shares, 35.0 million DCRC shares outstanding and 8.8
million Founder Shares. DCRC shares outstanding subject to exercise of redemption rights in connection with DCRC shareholder vote. 4. Excludes public and private warrants of DCRC.
Solid Power DCRC+
39View entire presentation