GreenLight SPAC Presentation Deck
Transaction Summary & Pro Forma Equity Ownership
Key Transaction Terms
• Assumed a $1.2 billion enterprise valuation and gross cash proceeds of
$312 million, inclusive of PIPE proceeds and cash in SPAC trust
• GreenLight's current shareholders will own approximately 77% of the public
company (assuming no redemptions or exercise of warrants)
• After transaction costs, GreenLight would have ~$300 million of cash
available on the balance sheet to fund growth and its manufacturing
expansion (inclusive of the Company's existing net cash)
Illustrative Cash Sources & Uses
($ in millions)
Seller Rollover
Estimated Cash in Trust (3)
PIPE Proceeds
Total Sources
Equity Consideration to GreenLight
Net Cash to Balance Sheet
Estimated Transaction Costs
Total Uses
$
$1,200
207
105
$1,512
$1,200
282
30
$1,512
Pro Forma Valuation
($ in millions except per share data)
Share Price
Pro Forma Shares Outstanding (1)
Equity Value
Less: Net Cash from Transaction
Less: Existing Net Cash on Balance Sheet (2)
Implied Enterprise Value
Post Money Ownership (4)
GreenLight Equity
120.0 million shares (76.7% ownership)
PIPE Investors
10.5 million shares (6.7% ownership)
SPAC Public Shares
20.7 million shares (13.2% ownership)
Investor Presentation | © 2021 GreenLight Biosciences. All rights reserved. GreenLight confidential.
SPAC Founder Shares
5.2 million shares (3.3% ownership)
13.2%
3.3%
6.7%
$10.00
156.4
$1,564
$282
$52
$1,230
76.7%
(1)Shares outstanding and ownership at close includes 20,700,000 ENVI shares outstanding, 5,175,000 ENVI Founder shares,
120,000,000 shares issued to existing GreenLight shareholders, and approx. 10,500,000 shares issued to the PIPE investors.
(2)Assumes $52 million in cash and conversion of any convertible notes, per the Company's draft unaudited financials as of
6/30/2021.
(3)Cash in trust assumes no redemptions in connection with the business combination.
(4)Post money equity ownership assumes no redemptions and excludes additions to the employee equity pool
41View entire presentation