Mondee SPAC
Transaction Summary
Mondee Holdings is combining with ITHAX Acquisition Corp. in a SPAC transaction expected to close in 2022
■
■
■
■
Key Highlights
Valuation: Fully diluted Enterprise Value of $842M and a pre-money equity
valuation of $608M
Multiples: 10.5x 2023E EV/ Organic EBITDA multiple or 7.2x 2023E EV/
Organic + Inorganic EBITDA multiple
Pro forma post closing equity valuation of $967 million
Mondee to receive $291.5 million in gross proceeds as a result of the
transition - $241.5M¹ from SPAC cash in trust and $50M² from PIPE
No secondary element. Proceeds to be used to fund acquisitions,
optimize capital structure, and for general corporate purposes
Estimated Sources and Uses (Dollars, Millions)
Sources ($M)
Public entity cash in trust¹
Private placement (PIPE)²
Company rollover
SPAC Sponsor equity
Existing cash on balance sheet
Total Sources ($M)
Uses ($M)
Company rollover
Cash to surviving entity balance sheet
608.0 Repayment of debt
67.1
35.0
1,001.6
1. Assuming no redemptions
2.
Minimum of $50M
241.5
50.0
SPAC Sponsor equity
Payment of est. transaction expenses
Total Uses ($M)
608.0
151.5
150.0
67.1
25.0
1,001.6
Illustrative Pro Forma Valuation (Dollars, Millions)
Share price
Pro Forma Shares Outstanding¹
Equity Value
(+) Pro Forma Debt
(-) Pro Forma Cash
Pro Forma Enterprise Value
Sources: Mondee and ITHAX financials. Mondee financials based on AICPA standards; may be adjusted on application of PCAOB standards.
Notes:
SPAC Public
Shareholders
Pro Forma Ownership
SPAC Sponsor
PIPE Public
Shareholders
5%
25%
7%
63%
Mondee
Shareholders
MONDEE
$10.00
96.7
$967
$27
($152)
$842
2021 All Rights Reserved | Confidential | 4View entire presentation