LanzaTech SPAC Presentation Deck
Pro Forma Ownership Analysis at Various Trading Prices
($ in millions, except per-share data)
Share Price
SPAC Public Shares
SPAC Public Warrants
SPAC Founder Shares
SPAC Founder Warrants
PIPE Shareholders¹
Projected Financing²
Previous Owners and Management Rollover Equity
Post-Money Equity Value
Implied Returns ($mm)
Illustrative IPO Investor 1-Year Return 3,4
Illustrative PIPE Investor 1-Year Return ³
SPAC Founder Gain ($s)
Illustrative Founder 1-Year Return
Implied Ownership
SPAC Public Stockholders
SPAC Founder
PIPE Shareholders¹
Projected Financing²
Legacy Lanza Tech Owners & Mgmt.
Total
Implied Dilution from Promote & Founder Warrants
LanzaTech
$6.00
15
4
13
13
182
$1,353
(40%)
(40%)
$19
543%
$6.00
6.7%
1.7%
5.5%
5.5%
80.6%
100.0%
1.7%
$8.00
15
4
13
13
182
$1,804
(20%)
(20%)
$27
757%
$8.00
6.7%
1.7%
5.5%
5.5%
80.6%
100.0%
1.7%
$10.00
15
4
13
13
182
$2,255
$34
971%
$10.00
6.7%
1.7%
5.5%
5.5%
80.6%
100.0%
1.7%
$12.00
15
0
4
0
13
13
182
$2,711
23%
20%
$43
1,236%
$12.00
6.8%
1.7%
5.5%
5.5%
80.4%
100.0%
1.7%
$14.00
15
1
4
1
13
13
182
$3,184
53%
40%
$58
1,650%
$14.00
7.2%
1.9%
5.5%
5.5%
79.9%
100.0%
1.9%
$16.00
15
2
4
1
13
13
182
$3,657
83%
60%
$72
2,064%
$16.00
7.5%
2.1%
5.5%
5.5%
79.5%
100.0%
2.1%
$18.00
15
3
4
1
13
13
182
$4,130
113%
80%
$87
2,479%
$18.00
7.7%
2.2%
5.4%
5.4%
79.2%
100.0%
2.2%
$20.00
15
3
4
1
13
13
182
$4,603
143%
100%
$101
2,893%
$20.00
7.9%
2.3%
5.4%
5.4%
79.0%
100.0%
2.3%
Source: LanzaTech management, AMCI II disclosure
Note: Assumes no redemptions. Warrant dilution calculated using Treasury Stock Method
¹ Assumes PIPE size of ~$125mm. 2 Assumes a Projected Financing. ³Assumes investor entry price of $10/share. 4 Includes public common shares and public warrants.
48View entire presentation