Bakkt SPAC Presentation Deck
Illustrative Transaction Overview
(Smillions, except per share figures)
Sources & Uses(1)
Amount
Sources
Cash Held in SPAC Trust
Issuance of Shares to Target
PIPE
Total Sources
Uses
Stock Consideration
Transaction Fees
Cash to Balance Sheet
Total Uses
Amount
$207
2,082
(1) Assumes no redemptions
(2) ICE has committed $50 million to the PIPE transaction.
(3) Minimum cash condition is $425 million
(4)
325(2)
$2,614
$2,082
50
48230
$2,614
8%
80%
12%
100%
80%
2%
18%
100%
Note: The accounting for revenues from cryptocurrency transactions is currently under review and subject to change. See "Accounting for
Cryptocurrency Transactions" on slide 2.
Pro Forma Valuation(¹)
Share Price
Pro Forma Shares Outstanding
Pro Forma Equity Value
(+) PF Debt
(-) PF Cash
Pro Forma Enterprise Value
Particulars
Pro Forma EV / Total Revenue Less Transaction-Based Expenses
2022E
2023E
2024E
2025E
Includes
milion of cash on Bakit balance sheet.
bakkt Represents ICE pro forma economic interest, ICE's effective voting interest will be below 50%. Represents ownership on a fully-diluted basis.
Pro Forma Ownership
PIPE
12%
VIH Public
Shareholders
8%
VIH Founder
Shares
ICE Pro Forma
Ownership
65%
Amount
$ 10.00
267
$2,666
Bakkt Equity Holders
78%
(574)(4)
$2,092
Multiple
9.3x
5.9x
4.8x
4.1x
32View entire presentation