DocGo SPAC Presentation Deck
Pro Forma Capitalization & Ownership
Estimated Transaction Sources & Uses
($ in millions)
SPAC Cash in Trust
PIPE Investor Cash
Total Sources
Sources
Cash to Balance Sheet
Transaction Expenses
Total Uses
© 2021 All Rights Reserved - DocGo
Uses
$115
$125
$240
$205
$35
$240
(a) Assumes no redemptions of public shares and excluding warrants.
(b) Does not include an aggregate 5.0M seller earnout shares subject to vesting upon attainment of stock price targets ranging from
$12.50 to $21.00 over periods ranging from one to five years. Excludes Motion warrants.
Post-Money Valuation at Close
($ in millions)
DocGo Illustrative Share Price
Pro forma Shares Outstanding
Total Equity Value
(+) Proforma Net Debt at Close
Pro forma Enterprise Value
10%
3%
Pro forma Transaction
11%
DOCGO
(a)(b)
Illustrative Post-Transaction Ownership
76%
$10.00
110.5
$1,105
(205)
$900
(b)
■ SPAC shareholders
■ Seller rollover
■ PIPE shareholders
■ SPAC sponsor
23View entire presentation