Investor Presentaiton
Traditional SPAC Comparison vs. ENPC
SPAC Size
Promote (# of Shares at Merger Close)'
Sponsor Warrants / Units²
Promote Economics
Traditional SPAC
ENPC
$414.0
$414.0
10.35
0.87
6.85
Forfeited
Multiple of Invested Capital (MOIC)
Traditional SPAC
ENPC
SPAC Size
$414.0
$414.0
Promote (@ $10.00 at Merger Close)'
$103.5
$8.7
Sponsor Warrants (Black Scholes Valuation at Merger Close)³
$23.2
$ -
Return at Merger Close
$126.7
$8.7
Risk Capital Investment
$10.3
$6.9
MOIC at Merger Close
12.33x
1.25x
Note: Traditional SPAC represents a $414mm SPAC, similar sized SPAC as ENPC for comparison
2. Assumes sponsor warrants purchased at $1.50 per warrant for the risk capital invested by the SPAC sponsor
3. Sponsor warrants valued using Black-Scholes methodology assuming 5-year term, 40 vol, 0% dividend yield, 0.25% borrowing cost
1. Sponsor promote under traditional SPAC calculated assuming sponsor retains 20% of outstanding shares of the SPAC on an as-converted basis
4. Risk capital calculated assuming upfront underwriting spread of 2.0% of SPAC size plus $2 million invested for additional expenses and working capital
GRANITE RIDGE
20
20View entire presentation