AppHarvest SPAC Presentation Deck
Detailed Transaction Overview
Estimated Sources & Uses
Sources:
Committed Common Equity PIPE
NOVUS Trust Equity(a)
Convertible Note
Stock Consideration to Existing AppHarvest Shareholders
Total Sources
Uses:
Stock Consideration to Existing AppHarvest Shareholders
Estimated Fees & Expenses
Cash to AppHarvest Balance Sheet
Total Uses
A AppHarvest
Illustrative Pro Forma Capitalization (b)
(in millions)
Pro Forma Ownership
Existing AppHarvest Shareholders (b)
PIPE Investor Shares (b)
SPAC Public Investor Shares(a)
Convertible Note
NOVUS Founder Shares
Total Shares
Shares
50.0
37.5
10.0
3.2
2.7
103.4
$M
$375.0
100.0
30.0
500.0
$1,005.0
$M
$500.0
40.9
464.1
$1,005.0
% Ownership
48.4%
36.3%
9.7%
3.1%
2.6%
100.0%
(in millions, except per share data)
PF Shares Outstanding (b)
Share Price
Market Capitalization
Less: Cash
Enterprise Value
(b)
Illustrative Pro Forma Valuation
▪ Legacy AppHarvest
■ PIPE Investors
Illustrative Pro Forma Ownership(ab)
(b)
▪ SPAC Public Investor
Shares
■ Convertible Note
▪ NOVUS Founder Shares
(a) Assumes no redemptions from Novus' existing public shareholders. Excludes impacts of Novus warrants struck at $11.50.
(b) Assumes new shares are issued at a price of $10.00.
48%
$1.0B
PF Equity Value
3% 3%
10%
103.4
$10.00
$1,033.7
36%
($464.1)
$569.6
36View entire presentation