Quanergy SPAC Presentation Deck
Transaction summary and pro forma ownership
TRANSACTION SUMMARY
TRANSACTION STRUCTURE
▪ CCAC has proposed to enter into a business combination with Quanergy
VALUATION
▪ Pro forma enterprise value of $1.1 billion post business combination
▪ 2.0x 2025E projected revenue of $549 million
▪ 5.6x 2025E projected EBITDA of $191 million
CAPITAL STRUCTURE
▪ Transaction is expected to be funded by a combination of cash held in trust
of $276 million and net proceeds from a $40 million PIPE
Expected to result in $278 million of net cash (2) to the balance sheet,
assuming no redemptions from public shareholders
PRO FORMA OWNERSHIP (1) (2)
■
O
Seller Rollover
71.6%
SPAC Investors
20.4%
PIPE Investors
3.0%
Founder Shares
5.1%
PRO FORMA VALUATION (in millions, except per share) (1)
Share Price
Pro Forma Shares Outstanding (2)
Equity Value
Less: Net Cash (3)
Enterprise Value
SOURCES AND USES (in millions) (2)
$
Sources
Seller Rollover
Cash in Trust
PIPE Equity
Founder Shares
Total Sources
$10.00
135.5
$1,355
278
$1,077
Uses
Seller Rollover
Cash to Balance Sheet
Debt Pay-Down
Founder Shares
Transaction Fees
Total Uses
$970
276
40
69
$1,355
$970
246
35
69
35
$1,355
%
71.6%
20.4%
3.0%
5.1%
100.0%
Shares
97.0
27.6
4.0
6.9
135.5
(1) Based on capital structure as of 6/8/21 assuming no shareholder redemptions and excluding warrants. Ownership figures do not add to 100.0% due to rounding.
(2) Based on fully diluted shares outstanding assuming net share settlement of existing Quanergy options, RSUS and warrants at a pro forma $10.00 share price.
(3) Estimated net cash is comprised of $276M cash in trust, $40M in PIPE proceeds and $33M of estimated Company cash at Closing, minus $35M in debt pay-down and $35M in estimated offering expenses.
QUANERGY
30View entire presentation