AppHarvest SPAC Presentation Deck
Detailed Transaction Overview
Sources:
Committed Common Equity PIPE
NOVUS Trust Equity(a)
Stock
Total Sources
Estimated Sources & Uses
(in millions)
ration to Existing AppHarvest Shareholders
Uses:
Stock Consideration to Existing AppHarvest Shareholders
Estimated Fees & Expenses
Cash to AppHarvest Balance Sheet
Total Uses
Illustrative Pro Forma Capitalization (b)
Pro Forma Ownership
(b)
PIPE Investors Shares b
SPAC Public Investor Shares
Founders Shares
Existing AppHarvest Shareholders(b)
Total Shares
(e)
Shares
20.0
10.0
2.7
50.0
82.7
$M
A AppHarvest (b) Assumes new shares are issued at a price of $10.00.
$200.0
100.0
500.0
$800.0
$M
$500.0
22.7
277.3
$800.0
% Ownership
24.2%
12.1%
3.3%
60.5%
100.0%
(in millions, except per share data)
Illustrative Pro Forma Valuation
PF Shares Outstanding (b)
Share Price
Market Capitalization
Less: Cash
Enterprise Value
Illustrative Pro Forma Ownership(axb)
PIPE Investor
Shares (b)
SPAC Public
Investor Shares
Founders Shares
■ Existing
AppHarvest
Shareholders (b)
(a) Assumes no redemptions from Novus' existing public shareholders. Excludes impacts of Novus warrants struck at $11.50.
(a)
60%
$827M
PF Equity Value
82.7
$10.00
$827.0
($277.3)
$549.7
24%
3%
12%
24View entire presentation