Catcha Investment Corp (CHAA) Merger with Crown LNG Holdings AS (Private)

  • Catcha Investment Corp (CHAA) to acquire Crown LNG Holdings AS (Private) in a transaction valuing the pro forma entity at $685 million in Enterprise Value ($725 million equity value) assuming zero redemptions from the current level of 92.6%.
  • Crown LNG Holdings AS shareholders will receive an equity consideration of $600 million at $10.0 per share and additionally 10% of the issued and outstanding PubCo Common Stock as of the Closing as earnout shares in four equal tranches at $12.0, $14.0, $16.0, and $18.0 respectively over a period of seven years post-closing.    
  • Minimum net cash condition of $20.0 million.
  • No termination fees.
  • Business combination transaction is targeted to close in the fourth quarter of 2023.
  • SPAC Details:
    • Unit Structure: 1 Class A Ordinary Share + 0.3 Redeemable Warrant
    • #Cash in Trust: #$22,908,670.26 (103.4 % of Public Offering)
    • Public Shares Outstanding: 2,214,859 shares  
    • Private Shares Outstanding: 7,500,000 shares
    • Estimated Trust Value/Share: $10.34
    • Current Liquidation Date: August 17, 2023
    • Outside Liquidation Date: February 17, 2024
Redemption Rate0% from current level of 93%
Share Price$10.0 per share
Enterprise Value$685 million
Market Cap Value$725 million
  • SPAC Public Shareholders Receive (~3.1%):
    • 2.2 million Pubco common stock (one for one)
  • SPAC Sponsor Receive (~10.3%):
    • 7.5 million Pubco common stock (one for one)
  • Target Shareholders Receive (~82.8%):
    • Equity consideration of $600 million at $10.0 per share (60 million PubCo Common Stock)
    • Earnout consideration 10% of the issued and outstanding PubCo Common Stock as of the Closing $10.0 per share (7 years after closing):
      • 25% shares @$12.0 per share
      • 25% shares @$14.0 per share
      • 25% shares @$16.0 per share
      • 25% shares @$18.0 per share
  • PIPE / Financing:
    • Transaction terms assumes 2.80 million shares of PIPE investors at $10.0 per share (Expected PIPE raise of $28.0 million)
  • Redemption Protections:
    • Nil
  • Support Agreement:
    • Standard voting support
  • Lock-up:
    • SPAC Sponsor: 1 year post closing
      • Early release: If price ≥ $12.0 after 150 days post-closing
    • Target Key shareholder: Same as sponsor
  • Closing Conditions:
    • Termination date: February 17, 2024
    • Minimum net cash condition of $20 million
      • Cash includes:
Cash in Trust
Less:Redemptions
Add:Amount of proceeds of the Private Placements
Less:Accrued and unpaid Target Transaction Expenses
Less:Accrued and unpaid SPAC Transaction Expenses
  • Financials by September 15, 2023
  • Other customary closing conditions
  • Termination:
    • No termination fees
    • Other standard termination clauses
  • Advisors:
    • SPAC Legal Advisors: Goodwin Procter LLP
    • Target Legal Advisors: Nelson Mullins Riley & Scarborough LLP
    • SPAC Energy Capital Markets Advisor: WestOak
    • Target Financial Advisor: Emerging Asia Capital Partners Co Ltd
    • SPAC Capital Market Advisors: Cohen & Company Capital Markets
  • Comparable (https://www.sec.gov/Archives/edgar/data/1838293/000121390023062772/ex99-2_035.jpg):
  • Equity Incentive Plan:
    • No information provided

*Denotes estimated figures by CPC

#Reported as on 17th February 2023