MP Materials SPAC Presentation Deck
PRO FORMA OWNERSHIP
Transaction Sources
SMM | Approximate Figures
SPAC Cash in Trust!
Equity Rollover
PIPE
Sponsor Warrants Converted to Common Shares
Total Transaction Sources
Estimated Pro Forma Valuation
$MM, except for share price and share count | Approximate Figures
Share Price
PF Shares Outstanding
Equity Value
Plus: Debt (Equipment Notes)
Plus: Officke Advances from Shanghe
Less: Cash
Enterprise Value
Hote:
Stonehale the forcon
1 Proforme cash odoulded ng 538 ofeng con of Molera plus $545MM
com
4
$10 Dhe market value and no redemption
MPMATERIALS
Act
$345.0
919.4
200.0
8.9
$1,473.3
$10.00
147.332
$1.473.3
2.5
95.5
(527.51
$1,043.9
Transactions Uses
SMM | Approximate Figures
Pay Down Existing Debt
Cash to Balance Sheet)
Equity Rolloveral
Estimated Fees
Sponsor Warrants Converted to Common Shares
Total Transaction Uses
Illustrative Pro Forma Ownership
Existing FVAC
Shoreholders
23.4%
PIPE Investors
13.6%
Sponsor
0.6%
$21.1
488.9
919.4
35.0
$1,473.3
Existing MP
Materials
Shareholders
62.4%
income with the buone con
may
theme with FVAC 15345 of SPAC Cash in tut plue $200 of PE proceed to $21.1MM of MP Med det paid down and $35MM in mlade
edor Pole Phares ander Inceive hores Idding Port Shoes Sn4,15 g dstes vongono e bores
DEAL STRUCTURE
39View entire presentation