Anghami SPAC Presentation Deck
Transaction Summary
VISTAS MEDIA
ACQUISITION COMPANY
(L.) anghami
Anghami to be merged with Vistas Media
Acquisition Company Inc. ("VMAC”), a
publicly listed special purpose
acquisition company with $100 MM cash
in trust
Transaction includes $40 MM of committed PIPE
● Pro Forma Enterprise Value of $225 MM
Existing Anghami shareholders will own 45% of
the Company on a pro-forma basis(1)(2)
ILLUSTRATIVE SOURCES AND USES
Sources
VMAC Cash In Trust
Committed PIPE
Total Sources of Cash
ILLUSTRATIVE PRO FORMA VALUATION
Agreed share price ($ / share)
Pro-forma Shares Outstanding (MM) (2)
Pro-forma Equity Value (USD MM)
Less: Projected net cash (USD MM)
Pro-Forma Enterprise Value (USD MM)
Anghami Shareholders
PIPE Investors
USD MM
100
40
Share Based Payments
10
31.5
315
(89)
225
VMAC Public Stockholders
140 To
VMAC Initial Stockholders
Uses
Existing Anghami Shareholders(1)
VMAC Public Stockholders Redemptions(2)
Transaction Expenses(3)
Cash to Anghami's Balance Sheet
Total Uses of Cash
45%
2%
NASDAQ:
ANGH
Notes: All figures are rounded. Excludes impact of out of money warrants and ESOPs. (1) Anghami existing shareholders are paid in a mix of cash and equity. The cash consideration paid to Anghami existing
shareholders depends on the net available cash post transaction considering (a) VMAC public stockholders' redemptions and (b) transaction expense, which at a minimum must exceed USD 50 MM.
(2) Assumes no redemptions from existing VMAC Public Stockholders. (3) Excludes transaction expenses paid in shares and warrants.
Source: Management estimates.
13%
32%
9%
7
USD MM
38
13
89
140
(11. anghamiView entire presentation