Aeva SPAC Presentation Deck
Pro Forma Equity Ownership
Sources and Uses¹,2
$ 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
O
●
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
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
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
PIPE Investors
6% / 12.0
$2,131
0
$328
$1,803
IPV Sponsor Shares
3% / 6.9
'Based on Aeva capital structure as of June 30, 2020. 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