W3BCLOUD SPAC
Business Plan Sensitivities
Below sensitivities are illustrative and assume W3BCloud does not pivot deployment or make other
changes in reaction to market conditions
For example, W3BCloud may choose to shift focus in reaction to market conditions as shown on previous
page
Average 2023E
ETH Price
2023E Revenue
2023E EBITDA
W3B CLOUD
Notes:
$750
(2)
$133M
$45M
Revenue & EBITDA Sensitivity (¹)
$1,150
$183M
$88M
$1,500
$226M
$126M
$2,142
$314M
(3)
$203M
$2,500
$348M
$234M
Pricing for Compute shown (ETH used as proxy), assumes Storage and Access pricing follow same pricing curve as Compute.
(1) Assumes pricing changes uniformly from Jul-2022 through Dec-2023 to 2023YE prices shown. Utilizes Business Plan Hashrate Assumption (+16% growth through YE 2023) across all pricing cases.
(2) Assumes YE 2023 price of $558.
(3) Reflects business plan as outlined on previous pages.
$3,000
$410M
$287M
26View entire presentation