Adtheorent SPAC Presentation Deck
Transaction Overview
Sources of Funds
Sources
SPAC Cash in Trust¹
PIPE Investment
SPAC Shares to Company²
Additional Debt Financing
Cash on Balance Sheet
Total Sources of Financing
Uses of Funds
Uses
Cash to the Balance Sheet
Debt Repayment
Cash Consideration²
SPAC Shares to Company
Transaction Costs
Total Uses of Financing
Confidential | Page 34
Note: Figures in Millions.
(1) Assumes no redemptions by public stockholders.
(2)
$316
100
584
3.5
$1,004
$192
26
162
584
40
$1,004
Equity Value Build
Valuation
Pre-Money Enterprise Value
Less: Net Debt at Closing³
Less: Other
Equity Value at Closing
Less: Cash Consideration to Shareholders¹
Rollover Equity Value²
Total Shares to Company²
Pro Forma Ownership4
9.4%
PIPE Investor Shares
Cash consideration to Shareholders to be adjusted based on actual SPAC Cash in Trust, PIPE Size, cash on balance sheet at closing, pre-closing
permitted cash distribution to the members of the Company, debt payoff amount, total Company indebtedness, and transaction fees and expenses.
(2)
(3)
(4)
54.9%
5.9%
MCAP Founders
29.7%
MCAP Public
Shareholders
AdTheorent
Equity Holders
ADTHEORENT
$775
(26)
(3)
$746
($162)
$584
58.4
(Cont'd) SPAC shares to the Company will be adjusted accordingly, as to maintain the valuation.
Net debt excludes $3.5M of cash on balance sheet at Closing.
Assumes $10.00 price / share and no redemptions by public stockholders.View entire presentation