99 Acquisition Group Inc. (NNAG) Merger with Nava Health MD, Inc. (Private)
*Denotes estimated figures by CPC #Reported as on December 31, 2023
*Denotes estimated figures by CPC #Reported as on December 31, 2023
Redemption Rate: 96% Transaction Price $10.0 Pro Forma Enterprise Value: $914 million Pro Forma Equity Value: $1,036 million *Denotes estimated figures by CPC #Estimated as on February 5, 2024
*Denotes estimated figures by CPC #Reported as on September 30, 2023
*Denotes estimated figures by CPC #Reported as on November 17, 2023 (Plus two extension payments)
*Denotes estimated figures by CPC #Estimated as on January 3, 2024 (3rd extension payment)
*Denotes estimated figures by CPC #Estimated as on January 4, 2024 (Extension Meeting Results)
Redemption Rate 0% from current level of 70.3% Share Price $10.00 per share Enterprise Value $600 million Market Cap Value $666 million $126 million Add/Less: Net working capital Add/Less: Closing Net Indebtedness Less: Unpaid Transaction Expense at closing *Denotes estimated figures by CPC #Estimated as on 5th December, 2023 (fifth extension payment)
Redemption Rate 0% Share Price $10.00 per share Enterprise Value *$63.80 million Market Cap Value *$126 million *Denotes estimated figures by CPC #Reported as on 30th September 2023 (10-Q filling)
Redemption Rate 100% from current level of 44.5% Share Price $10.25 per share Enterprise Value $708 million Market Cap Value $758 million Cash in Trust Less: Redemptions Add: all other cash and cash equivalents of SPAC Add: Royalty Agreement Proceeds Add: proceeds received from PIPE Financing Add: proceeds received because of the issuance of …
Pyrophyte Acquisition Corp (PHYT) Merger with Sio Silica Corporation (Private) Read More »
Redemption Rate 0% from current level of 90.3% Share Price $10.0 Enterprise Value 175 million Market Cap Value *$157 million ($110M/70%) 1,650,000 shares Add: Number of Common Shares issued to JanBella Group, LLC Less: 557,692 which may be sold by the Alpha Modus Lock-Up *Denotes estimated figures by CPC #Calculated as on October 19, …
Insight Acquisition Corp. (INAQ) Merger with Alpha Modus (Private) Read More »