Aeva Investor Presentation Deck
Pro Forma Equity Ownership
Sources and Uses ¹,2
$ in millions
InterPrivate Trust
Rollover Equity
PIPE
Existing Cash on Balance Sheet³
Total Sources
Existing Cash on Balance Sheet³
Cash to Balance Sheet (Cash in)
Rollover Equity
Fees & Other Transaction Expenses
Total Uses
●
Sources
●
Uses
$243
$1,706
$320
$32
$2,301
All Aeva preferred and common equity holders received stock in public company
● Proceeds from transaction used to capitalize balance sheet for $511MM
Aeva will use proceeds to primarily fund:
Operating expenses incurred to support significant demand from leading Automotive
customers
$32
$511
$1,706
$52
$2,301
Substantial research and development activities devoted to developing the next-
generation of customized solutions for mass production
Working capital to support increasing production demand
Pro Forma Valuation¹
$ in millions (Share Price in $)
Share Price
Pro Forma Shares Outstanding4
Equity Value
Plus: Debt
Less: Cash to Balance Sheet
Enterprise Value
Pro Forma Post Money Ownership¹,4
%/millions of shares
Existing Avea
Shareholders
74% / 170.6
Public Shares
11%/ 24.2
PIPE Investor Shares
12% / 28.2
$10.00
229.87
IPV Sponsor Shares
3% / 6.9
● Completion of the transaction is expected to occur on or about March 12, 2021
¹Based on InterPrivate's Registration Statement on Form S-4 filed with the Securities and Exchange Commission on February 10, 2021, as amended, and assumes no stockholder conversions 2 Based on Aeva and IPV capital structure as of September 30,2020. ³ Includes Aeva and IPV existing cash on
Balance Sheet as of Sept 30, 2020. 4 Includes 23.5MM of Options and RSUS, and does not include 12.4MM of total SPAC warrants (12.1 MM public and 0.3MM from sponsor) outstanding at a strike price of $11.50.
$2,299
0
$543
$1,756
AEVA
32View entire presentation