Aeva's Pitch Deck for Next-ADAS and AV
Pro Forma Equity Ownership
Sources and Uses 1,2
$ in millions
Pro Forma Valuation 4
$ in millions (Share Price in $)
InterPrivate Trust³
Rollover Equity
PIPE
Total Sources
Debt Repayment
Cash to Balance Sheet (Cash in)
Rollover Equity
Fees & Other Transaction Expenses
Total Uses
Sources
$243
$1,700
Share Price
Pro Forma Shares Outstanding
$120
$2,063
Equity Value
Uses
Plus: Debt
Less: Cash to Balance Sheet
Enterprise Value
$328
$1,700
$35
$2,063
IPV Shareholders
11% / 24.2
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.
Substantial research and development activities devoted to developing the next
generation of customized solutions for mass production.
Pro Forma Post Money Ownership 4
% / millions of shares
Existing Avea
Shareholders
80% / 170.0
-
Working capital to support increasing production demand
Completion of the transaction is expected to occur during the first quarter of 2021
IPV Sponsor Shares
3% / 6.9
PIPE Investors
6% / 12.0
$10.00
213.056
$2,131
0
$328
$1,803
1 Based 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
AEVA
31View entire presentation