Codere SPAC Presentation Deck
Transaction Overview
Key Transaction Terms
▪ DD3 Acquisition Corp. II (Nasdaq: DDMX, “DD3") has entered into a definitive
agreement to combine with Codere Online
■ Alongside DD3's $125mm cash in trust(¹), a PIPE commitment of $67mm has
been secured, provided by Baron Funds, MG Capital, LarrainVial and DD3
Capital Partners
Existing Codere Online management to continue operating the business and
Codere Group to maintain majority ownership post-transaction
▪ Proceeds to be used to fund marketing expenditure, technology platform
improvements and new market entry costs
Pro Forma Valuation (¹) ($MM)
Revenue
Post-Money TEV / Revenue
Price Per Share
(x) Pro Forma Shares Outstanding
Post-Money Equity Value
(+) Debt
(-) Cash
Post-Money TEV
(1) Assumes no redemptions.
(2) Does not reflect beneficial ownership.
2022E
$152
2.3x
$10.00
49.7
$497
(144)
$353
2023E
$203
1.7x
Sources and Uses(¹) ($MM)
Sources
SPAC Cash in Trust
Sellers' Rollover Equity
PIPE
Total Sources
(in millions)
Codere Group
Public Shares
PIPE Shares
Founder Shares / Private Shares
$125
Total Shares
270
67
$462
Uses
Pro Forma Post Money Ownership(¹)(2)
Cash to Balance Sheet
Sellers' Rollover Equity
Cash to Codere Group
Transaction Fees
Total Uses
Shares
27.0
12.5
6.7
3.5
49.7
13.5%
25.1%
7.0%
с
DD 3
Acquisition Corp. II
$144
270
30
18
$462
54.3%
7View entire presentation