Marti SPAC Presentation Deck
Detailed transaction overview
●
Key Metrics
Expected pro forma enterprise value of c.$532
million at closing
Implied pro forma enterprise value of 4.2x
2023FD¹ net revenue of $125 million and 9.7x
2023FD¹ EBITDA of $55 million
Marti pre-deal equity holders will initially receive
45 million shares (implying 71% of PF non-diluted
shares outstanding), and will be issued 9 million
shares at a $20.00 post-close share price
Under the MIP, Marti management will receive
incremental shares of 10% of total shares
outstanding on a four year vesting schedule
Under the LTIP, Marti management will receive
incremental shares of 2-12% of total shares
outstanding triggered by share price milestones
between $12.50 - $25.00 per share
Cash Held in Trust
Sources ($, million)
Issuance of Shares
Convertible Note Proceeds (committed)
Convertible Note Proceeds (assumed)
Total Sources
Equity Value
(+) debt²
(-) cash²
146.6
Enterprise Value
450.0
57.5
92.5
Pro-Forma Capitalization ($, million)
746.6
629.7
158.5
(256.4)
531.8
Uses ($, million)
Cash to Balance Sheet
Existing Marti Shareholders
Fees and Expenses
Total Uses
Target
49.8%
Convt
14.4%
279.6
450.0
Pro-Forma Diluted Ownership Breakdown³
Source: Marti projected financials. Note: Assumes no redemptions from trust account. 1. FD refers to Fully Deployed figures that Marti would be expected to achieve in 2023 if only the proceeds from the ~$57.5 million in convertible note PIPE commitments plus assumed incremental PIPE
commitments of up to $92.5 million to be raised post-announcement were to be deployed towards purchasing E-Scooters, E-Mopeds and E-Bikes immediately upon receipt. There is no guarantee that incremental convertible note PIPE commitments will be raised post-announcement. PIPE
commitments are subject to a $150 million minimum cash condition. 2. As of Dec 2022 (estimated closing). Cash also includes De-SPAC proceeds and Marti's cash and cash equivalents. 3. Convertible note ownership breakdown assumes a full $150MM PIPE raise
17.0
746.6
SPAC Sponsor
Public 12.0%
23.8%
44View entire presentation