DraftKings Mergers and Acquisitions Presentation Deck
DKNG SHARE COUNT BUILD
(Shares in thousands)
Total Capitalization
Common Shares Outstanding (30-June-21)
Vested Stock Options @ TSM(¹)
Memo: Vested Stock Options
Diluted Shares Outstanding (With Vested Stock Options @ TSM)
DEAC Private Placement Warrants (²)
Fully Diluted Shares Outstanding (With Vested Stock Options @ TSM)
Note: Table does not include Class B shares, which have no economic or participating rights. Excludes any potential dilution from performance-based options and RSUS.
(1) Based on Treasury Stock Method ("TSM"); assumes DKNG share price as of 4-Aug-2021 and strike price of $3.20 per share.
Based on TSM; assumes DKNG share price as of 4-Aug-2021 and strike price $11.50 per warrant.
(2)
402,493
26,471
28,334
428,964
1,351
430,315
| 13View entire presentation