Cannae SPAC Presentation Deck
QOMPLX:
Transaction Highlights
ā
On 03/01/2020, QOMPLX reached an agreement to go public via a SPAC sponsored by Tailwind Acquisition Corp.
(TWND)
Pro Forma Enterprise Value of $1.2B based on 5.6x 2022E Pro Forma Revenue of $210M
Up to $200M of the cash proceeds from the PIPE financing and Tailwind trust account will be used to fund Sentar and
Tyche acquisitions
.
Existing QOMPLX equity holders will roll 100% of their equity and will own 59% of the pro forma company on a non-fully
diluted basis(1)
TAILWIND
ACQUISITION
Cannae has committed to an "anchor" investment of $50M of the PIPE financing to support its pre-existing -20%
investment stake in QOMPLX (Cannae will own ~16% of the pro forma company at close and ~15% on a fully diluted
basis)
Additionally, 10% of the pro forma outstanding common stock immediately after closing will be reserved for issuance as
part of an Equity Incentive Plan for management and employees
Pro Forma Valuation ($M)
QOMPLX Illustrative Share Price
Pro Forma Shares Outstanding (M) (5)
Equity Value
Net Debt (6)
Enterprise Value
TEV / 2021E Revenue ($141M)
TEV / 2022E Revenue ($210M)
Source: QOMPLX financial materials. Transaction subject to closing.
(1) Includes Sentar and Tyche equity consideration and Tailwind options issued in respect of vested QOMPLX options (valued based on treasury method).
(2)
Assumes no shareholder redemptions.
(3)
(4)
Includes $12.5M from Cannae and $7.5M from other PIPE investors funded at signing in respect of convertible debt securities that will convert into Tailwind shares at the closing.
Maximum cash consideration to be paid at closing, excluding contingent and equity consideration.
(5)
(6)
(7)
$10
144.8
$1,448
(274)
$1,173
8.3x
5.6x
Cash Held in Trust(2)
Issuance of Tailwind Equity
Cannae PIPE (3)
PIPE Investors(3)
Total Sources
QOMPLX Equityholder Consideration (1)
Est. Transaction Fees & Expenses
Acquisition of Sentar & Tyche(4)
Cash to Balance Sheet
Total Uses
Investments made by Cannae
Rollover Equity
PIPE Investment(7)
Founder Shares
Total
Sources of Funds ($M)
Uses of Funds ($M)
Cannae Pro Forma Ownership @ $10.00 / Share
$ Invested by
CNNE
Value @ $10/
Share
$30.0M
$50.0M
$80.0M
Shares
Received
17.8M
5.0M
0.8M
23.7M
CH
Based on a Pro Forma share count of 144.777M which includes 85.0M rollover equity shares, 33.422M Tailwind public shares, 18M shares from PIPE investors, and
7.52M Tailwind founder shares. Tailwind sponsor agreed to forfeit 0.836M founder shares, which will be issued to Cannae for serving as the "anchor" investor. Pro
forma shares and ownership figures do not reflect impact from the Tailwind warrants and the post-closing Incentive Equity Plan (including any existing unvested equity
awards that may form part of such plan) and assumes no redemptions.
Existing cash and debt on the pro forma balance sheet assumed net zero.
Includes $12.5M convertible preferred note that will convert into Tailwind shares at the closing.
$178.3M
$50.0M
$8.4M
$236.7M
CANNAE
HOLDINGS, INC.
$334
850
50
130
$1,364
$850
40
200
274
$1,364
Value @ $15/
Share
$267.5M
$75.0M
$12.5M
$355.0M
CANNAE HOLDINGS INVESTOR PRESENTATION AUGUST 2021 24View entire presentation