Aeva Investor Presentation Deck
Pro Forma Equity Ownership
Sources and Uses ¹,2
$ in millions
InterPrivate Trust³
Rollover Equity
PIPE
Total Sources
Debt Repayment
Cash to Balance Sheet (Cash in)
Rollover Equity
Fees & Other Transaction Expenses
Total Uses
●
●
Sources
Uses
$243
$1,700
$120
$2,063
$328
$1,700
$35
$2,063
All Aeva preferred and common equity holders will receive stock in public
company
Proceeds from transaction will be used to capitalize balance sheet for $328MM
Aeva will use proceeds to primarily fund:
Operating expenses incurred to support significant demand from leading
Automotive customers
Pro Forma Valuation4
$ in millions (Share Price in $)
Share Price
Pro Forma Shares Outstanding
Equity Value
Plus: Debt
Less: Cash to Balance Sheet
Enterprise Value
Pro Forma Post Money Ownership4
%/millions of shares
Existing Avea
Shareholders
80% / 170.0
IPV Shareholders
11% / 24.2
$10.00
213.056
IPV Sponsor Shares
3% / 6.9
PIPE Investors
6% / 12.0
$2,131
0
$328
$1,803
AEVA
Substantial research and development activities devoted to developing the
next generation of customized solutions for mass production
Working capital to support increasing production demand
•
Completion of the transaction is expected to occur during the first quarter of 2021
¹Based on Aeva capital structure as of June 30, 2020. 2 Assumes no redemptions from the public shareholders of IPV. ³ Cash in Trust value at June 30, 2020. 4 Values shown assuming $10 per IPV share for illustrative purposes; does not include impact of 12.08 and 0.31 million public and sponsor out-of-the-money warrants
28View entire presentation