Newsight Imaging SPAC
Transaction Overview
Sources
$10.00
VSAC share price
$1.0 M
Estimate Cash Contributed
from Balance Sheet
Uses
$215.0 M
Equity Valuation of Newsight
$3.5 M
Estimate Payment of
Transaction Expenses
$102.7 M
Estimate Cash Held in Trust
$40.0 M
Proceeds from PIPE &
Pre-Transaction Financing
$140.2 M
Cash to Balance Sheet
Highlights
* Assuming $10 million pre-transaction financing, $30M in PIPE, no redemptions and un-diluted share
Introducing
Newsight
$358.7M
Total Sources
$358.7M
Total Uses
Newsight
Organization
Financial
Summary
37.1M Shares Outstanding
Transaction & Value
Proposition
$371.4M Equity Value
7.5M Plus: Debt
$378.9M Enterprise Value
Sponsors,
8.1%
Illustrative Pro Forma Ownership
Funders,
11.8%
VSAC, 27.3%
Newsight,
52.8%
39View entire presentation