Li-Cycle SPAC Presentation Deck
Fully Committed, Upsized $315mm PIPE
Key Transaction Terms
■ Fully committed, upsized $315 million PIPE
PIPE investors include Neuberger Berman Funds, Franklin Templeton and
Mubadala Capital. Also includes Peridot sponsor Carnelian Energy Capital,
existing Li-Cycle investor Moore Strategic Ventures and global marketing
and strategic off-take partner Traxys
Peridot currently has $300 million in cash held in trust account
$1.1 billion pro forma enterprise value with strong balance sheet
10.1x of 2023E EBITDA or 3.2x of 2024E EBITDA
Proceeds raised fully fund required capex to build Li-Cycle's Spoke-and-Hub
facilities
Pro Forma Ownership
Pro Forma Ownership @ $10.00 / Share
SPAC Public Shareholders
Peridot Founder Shares
PIPE Shareholders
Existing Li-Cycle Shareholders
Total Shares
(1)
Shares (mm) % Ownership ($US in mm)
30
18%
$300
8
32
98
167
Note:
(1) Pro forma ownership assumes no redemptions by SPAC shareholders.
5
19
59
100%
75
315
975
$1,665
Pro Forma Valuation
Pro Forma Valuation
Share Price
Pro Forma Shares Outstanding
Equity Value
Plus: Debt
Less: Cash
Enterprise Value
2023E EBITDA
EV / 2023E EBITDA
2024E EBITDA
EV / 2024E EBITDA
Pro Forma Sources & Uses
Total Sources
Peridot Cash in Trust
PIPE
Peridot Founder Shares
Stock Consideration to Exisiting Li-Cycle Shareholders
Total Sources
Total Uses
Cash to Balance Sheet
Stock Consideration to Exisiting Li-Cycle Shareholders
Estimated Fees & Expenses
Peridot Founder Shares
Repayment of Business Development Bank of Canada Debt
Total Uses
($US in mm)
$10.00
167
$1,665
0
(566)
$1,099
$109
10.1x
$339
3.2x
($US in mm)
$300
315
75
975
$1,665
$566
975
44
75
$1,665
Li-Cycle 30View entire presentation