Graf Acquisition Corp. II

searchingU=S+W/5W=S@11.50
GTOOSEC EDGARCIK: 0001817712|Graf Acquisition Partners LLC

Capital Structure & Economics

Trust Size$225,000,000
Unit Price$10.00
Warrant Coverage1/5
Sponsor Promote20%

Implied Equity Architecture

Capital Allocation Baseline

Trust (100.0%)

Implied Dilution Drag

20% Warrant Inclusion
Public Trust Allocation$225,000,000
Sponsor At-Risk CapitalN/A
Total Underwriting DiscountN/A
Trust Per Unit (Implied)$10.00
Sponsor Promote Allocation20%
Deal Lifecycle
IPO PricedFeb 12, 2021
SearchingTarget Pending
Maturation Wall
N/A

Board & Officers

Syndicate & Advisors

Interactive Deal Modeling

Base financial constraints (Trust Size, Warrants, Promote) are pre-loaded into the calculation engines. Proceed to model implied dilution and advisory friction limits.

Dilution Cash Friction