Comera SPAC Presentation Deck
Detailed Transaction Overview
Pro Forma Valuation ¹, 2
($M, except per share data)
Pro Forma Shares Outstanding²
(x) Illustrative Share Price
Pro Forma Equity Value²
(-) Pro Forma Net Cash³
Pro Forma Enterprise Value²
Pro Forma Share Ownership ¹,2,4
41.1%
10.1%
48.8%
25.8
$10.00
$258.4
$107.1
$151.3
Existing Comera Stockholders
OTR Public Stockholders
OTR Founder Shares
Illustrative Sources & Uses
Sources ($M)
OTR Cash in Trust¹
Comera Equity Rollover
Existing Comera Cash
OTR Founder Shares
Total Sources
Uses ($M)
Comera Equity Rollover
Cash to Balance Sheet¹
OTR Founder Shares
Transaction Cash Fees, Expenses & Deferred UW Fees
Total Uses
1. Assumes no redemptions by OTR public stockholders
2. Pro forma diluted basis at $10.00 per share, assumes no redemptions and excludes impact of unvested stock-based compensation and unvested shares pursuant to the new, to-be-established equity
incentive plan, earn-out shares and warrants
Comera
3. Includes existing cash of ~$6.5M from Comera a/o December 31, 2021 plus an additional ~$1.0M from Comera employee options exercised
4. Includes shares issued to Maxim Group LLC pursuant to a sell-side advisory fee
LIFE SCIENCES
$107.1
$126.0
$7.5
$26.1
$266.7
$126.0
$107.1
$26.1
$7.5
$266.7
29View entire presentation