REE SPAC Presentation Deck
Pro Forma Equity Ownership
Sources & Uses 1,2
$ in Millions
10X Capital Trust³
Rollover Equity
PIPE
Total Sources
Cash to Balance Sheet
Rollover Equity
Fees & Other Transaction Expenses
Total Uses
-
$4365
$3,000
$65
$3,501
All REE preferred and common equity holders will receive stock in public company
Proceeds from transaction will be used to capitalize balance sheet for $436
million, net of $65 million estimated transaction related fees and expenses
REE will use proceeds to primarily fund:
Build out of strategic network of integration centers globally
CapEx for machinery and tooling and R&D engineering centers
Working capital to support increasing production demand
Co-founders to hold 10x voting Class B ordinary shares granting each up to 39%
voting power in the company (assuming no redemptions)
RBE
Sources
Confidential and Proprietary Information
Uses
(1)
(2)
(3)
(4)
$201
$3,000
$300
$3,501
Pro Forma Valuation4
Share Price
Pro Forma Shares Outstanding (Millions of shares)
Equity Value
Plus: Debt
Less: Cash on Balance Sheet
Enterprise Value
Pro Forma Post Money Ownership4
% / Millions of shares
Based on REE capital structure
Assumes no redemption from the public shareholders of 10X
Cash in Trust value at December 21, 2020
Values shown assuming $10 per 10X share; does not include 10.1 and 5.5 million public and sponsor out of the
money warrants
(5)
(6)
Existing REE Shareholders
83.8% / 300.0
10X Shareholders
5.6% / 20.1
10X Sponsor Shares (6)
2.2% / 7.9
C
PIPE Investors
8.4% / 30.0
Exclusive of REE's cash contribution
Sponsor stake equivalent to 7.9 million shares of Class A shares, from which 1.5 million shares are subject to
forfeiture upon the happening of certain events
$10.00
358.1
$3,581
$4365
$3,144
37View entire presentation