Wallbox SPAC Presentation Deck
WALLBOX¹
Transaction overview
USD (mm)
SOURCES
Kensington Shares²
Kensington Cash Held in Trust
Wallbox Existing Cash³
PIPE Investment
Total Sources
USES
Pro Forma Cash³
Equity Consideration to Wallbox Existing Investors²
Estimated Transaction Expenses
Total Uses
$1,400
230
46
100
$1,776
$336
1,400
40
$1,776
PRO FORMA VALUATION
Share Price
PF Shares Outstanding (mm)
Equity Value
(-) Pro Forma Net Cash³,4
Enterprise Value
PRO FORMA OWNERSHIP5
Kensington Public Shares, 23.0mm,
12.9%
PIPE Investor Shares, 10.0mm,
5.6%
$10.00
$1,788
178.8
($310)
$1,477
O
Kensington Sponsor Shares, 5.8mm,
3.2%
Existing Wallbox Rollover Equity, 140.0mm,
78.3%
Note: Assumes no redemptions from Kensington's existing public shareholders. Assumes PIPE shares are issued at a price of $10.00. Excludes the impact of Kensington's warrants (public and private)
¹ Reflects non-IFRS financials | 2 Assumes $10.00 per share. Structure contemplates issuance of shares via a Dutch Holdco to be formed for purposes of effectuating the business combination | 3 Applied exchange rate: EUR:USD = 1.208 - 04/30/2021 -
ECB 14 Includes outstanding loans of $25.6mm as of April 2021 | 5 Pro forma company will implement a dual-class shareholder structure with Class A shares (1 vote per share) and Class B shares (10 votes per share), which are owned by certain existing
shareholders of Wallbox. All other equity issued through the merger as well as the PIPE will be Class A shares | Includes convertible loans expected to convert to shares of stock at closing pursuant to the terms of such loans
21 wallbox
TMView entire presentation