Investor Presentaiton
Ownership Analysis Across Redemption Levels
Redemption Levels
0.0%
25.0%
50.0%
75.0%
100.0%
Grey Rock
$1,300
$1,300
$1,300
$1,300
$1,300
SPAC Investors
414
311
207
104
SPAC Sponsor
8.7
8.7
8.7
8.7
8.7
Pro Forma Equity Value
$1,723
$1,619
$1,516
$1,412
$1,309
Dividend Yield2
3.5%
3.7%
4.0%
4.2%
4.6%
Redemption Levels
Pro Forma Ownership
0.0%
25.0%
50.0%
75.0%
100.0%
Grey Rock
75.5%
80.3%
85.8%
92.1%
99.3%
SPAC Investors
24.0%
19.2%
13.7%
7.3%
0.0%
SPAC Sponsor
0.5%
0.5%
0.6%
0.6%
0.7%
Total
100.0%
100.0%
100.0%
100.0%
100.0%
Note: Assumes $10.00 share price at merger close. Excludes impact of 10.35 million public warrants. Values may not add to totals due to rounding. Certain SPAC
Sponsor loans will be repaid at closing
1. Does not reflect the requirement pursuant to the ENPC certificate of incorporation and Business Combination Agreement that ENPC have net tangible assets
(as defined in accordance with Rule 3a51-1 (g)(1) of the Exchange Act (or any successor rule)) of at least $5,000,001 upon the redemption of Class A common
stock by holders of ENPC Class A common stock
2. Assumes $60 million of dividends
GRANITE RIDGE
21
21View entire presentation