Solid Power SPAC Presentation Deck
Pro Forma Equity Ownership
US$ in millions, unless otherwise stated
Sources and Uses
SOURCES
DCRC Cash In Trust¹
PIPE Proceeds
Rollover Equity
Existing Cash and Equivalents²
Total
Commentary¹
■
■
$350
165
■
1,239
124
$1,878
USES
Rollover Equity
Cash to Balance Sheet¹
Deal Expenses
Total
$350 million DCRC cash in trust + $165 million PIPE
$1.2 billion pro-forma enterprise value
Implied 0.7x 2028E Revenue and 2.6x 2028E EBITDA
Strong balance sheet with an estimated $599 million cash upon closing of the
transaction
$1,239
599
40
$1,878
Fully financed business plan with flexibility to accelerate growth organically
and via M&A
Capitalization
SHARE PRICE
Pro Forma Shares Outstanding³
Equity Value
Less: Pro Forma Net Cash
Enterprise Value
Pro Forma Ownership ³,4
Solid Power
Existing Shareholders
67%
Financials and
Valuation
$10.00
184.2
$1,842
(596)
$1,246
DCRC Shareholders
19%
9%
Founder Shares
5%
PIPE Investors
1. Assumes no redemption by DCRC's public stockholders. 2. As May 31, 2021. 3. Comprised of 123.9 million shares owned by existing Solid Power shareholders, 16.5 million PIPE shares, 35.0 million DCRC shares outstanding and 8.8
million Founder Shares. DCRC shares outstanding subject to exercise of redemption rights in connection with DCRC shareholder vote. 4. Excludes public and private warrants of DCRC.
Solid Power | DCRC
39View entire presentation