Exhibit (c)(1)
Exhibit (c)(1) Summary Valuation and Analysis at Various Prices Project Picasso March 2024 CONFIDENTIAL
Summary Overview of Valuation References As of Jan-2024 Current 52W high 52 Low: $0.57 0.84 3.34 Current: $0.84 0.51.2 0.20.9 (32%)300% 52 High: $3.34 3M VWAP 6M VWAP 12M VWAP 0.9 1.3 1.9 Cowen: $4.0 4.0 (14-Nov-23) 1.4 1.1 379% Davidson: $4.0 (22-Mar-24) 4.0 Relevance of Fastned limited by EvGo (2.9x), very low liquidity of the stock CPO Peers: Fastned 1.4 0.71.1 0.40.8 70%264% (4.7x), Chargepoint (1.2x) included given AV/Rev 24E of 1.2x and 0.8x AV/Rev. 3.0 resp. imply negative EqV and SP 24E SoTP: Charging revenue valued based on EVGo and Fastned and CP Peers Service Peer 0.7 0.4 85% Services on Chargepoint 1.5 Shell Acquisition of Volta Shell / Volta 0.8 0.5 107% AV/NTM Revenue of 3.2x 1.7 DDM, assuming no equity injection CoE: 18.0%20.0% 1.4 1.9 0.70.8 0.40.5 71%125% Exit multiple in 2035: 8.0-9.0x DCF, assuming no equity injection WACC: 15.5%16.5% 1.2 1.7 0.70.8 0.30.5 50%103% Exit multiple in 2035: 8.0-9.0x PROJECT PICASSO Market data as of 22-Mar market closing CONFIDENTIAL 2
Analysis at Various Prices USD-EUR NOSH (MM) Bridge Spot Free Float(1) FF + Apollo(1) FF + E8 (1) FF + Apollo + E8 (1) 0.9 1.3 1.9 2.6 3.3 0.8 271 293 MM 0.8 13.4 MM 32.1 MM 40.8 MM 59.5 MM DCF 6M DDM VWAP 3M High Shell / Volta LTM VWAP 2.0 491 784 140% 122% 58% 5% (22%) (40%) 24 58 74 108 2.1 516 809 151% 133% 66% 10% (18%) (37%) 25 61 78 113 2.2 541 834 163% 145% 74% 15% (14%) (34%) 27 64 81 119 2.3 565 858 175% 156% 82% 20% (10%) (31%) 28 67 85 124 2.4 590 883 187% 167% 90% 26% (6%) (28%) 29 70 89 129 2.5 614 907 199% 178% 98% 31% (2%) (25%) 30 73 92 135 Source: Notes: Capital IQ as of March 22, 2024 1. Free float shares: 13.4MM; Apollo shares: 18.7MM; E8 shares: 41.1MM PROJECT PICASSO CONFIDENTIAL 3
Legal Disclaimer We have prepared this document solely for informational purposes. You should not definitively rely upon it or use it to form the definitive basis for any decision, contract, commitment or action whatsoever, with respect to any proposed transaction or otherwise. You and your directors, officers, employees, agents and affiliates must hold this document and any oral information provided in connection with this document in strict confidence and may not communicate, reproduce, distribute or disclose it to any other person, or refer to it publicly, in whole or in part at any time except with our prior written consent. If you are not the intended recipient of this document, please delete and destroy all copies immediately. We have prepared this document and the analyses contained in it based, in part, on certain assumptions and information obtained by us from the recipient, its directors, officers, employees, agents, affiliates and/or from other sources. Our use of such assumptions and information does not imply that we have independently verified or necessarily agree with any of such assumptions or information, and we have assumed and relied upon the accuracy and completeness of such assumptions and information for purposes of this document. Neither we nor any of our affiliates, or our or their respective officers, employees or agents, make any representation or warranty, express or implied, in relation to the accuracy or completeness of the information contained in this document or any oral information provided in connection herewith, or any data it generates and accept no responsibility, obligation or liability (whether direct or indirect, in contract, tort or otherwise) in relation to any of such information. We and our affiliates and our and their respective officers, employees and agents expressly disclaim any and all liability which may be based on this document and any errors therein or omissions therefrom. Neither we nor any of our affiliates, or our or their respective officers, employees or agents, make any representation or warranty, express or implied, that any transaction has been or may be effected on the terms or in the manner stated in this document, or as to the achievement or reasonableness of future projections, management targets, estimates, prospects or returns, if any. Any views or terms contained herein are preliminary only, and are based on financial, economic, market and other conditions prevailing as of the date of this document and are therefore subject to change. We undertake no obligation or responsibility to update any of the information contained in this document. Past performance does not guarantee or predict future performance. This document and the information contained herein do not constitute an offer to sell or the solicitation of an offer to buy any security, commodity or instrument or related derivative, nor do they constitute an offer or commitment to lend, syndicate or arrange a financing, underwrite or purchase or act as an agent or advisor or in any other capacity with respect to any transaction, or commit capital, or to participate in any trading strategies, and do not constitute legal, regulatory, accounting or tax advice to the recipient. We recommend that the recipient seek independent third party legal, regulatory, accounting and tax advice regarding the contents of this document. This document does not constitute and should not be considered as any form of financial opinion or recommendation by us or any of our affiliates. This document is not a research report and was not prepared by the research department of Morgan Stanley or any of its affiliates. Notwithstanding anything herein to the contrary, each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the proposed transaction and all materials of any kind (including opinions or other tax analyses) that are provided relating to the tax treatment and tax structure. For this purpose, tax structure is limited to facts relevant to the U.S. federal and state income tax treatment of the proposed transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This document is provided by Morgan Stanley & Co. LLC and/or certain of its affiliates or other applicable entities, which may include Morgan Stanley Realty Incorporated, Morgan Stanley Senior Funding, Inc., Morgan Stanley Bank, N.A., Morgan Stanley & Co. International plc, Morgan Stanley Securities Limited, Morgan Stanley Bank AG, Morgan Stanley MUFG Securities Co., Ltd., Mitsubishi UFJ Morgan Stanley Securities Co., Ltd., Morgan Stanley Asia Limited, Morgan Stanley Australia Securities Limited, Morgan Stanley Australia Limited, Morgan Stanley Asia (Singapore) Pte., Morgan Stanley Services Limited, Morgan Stanley & Co. International plc Seoul Branch and/or Morgan Stanley Canada Limited Unless governing law permits otherwise, you must contact an authorized Morgan Stanley entity in your jurisdiction regarding this document or any of the information contained herein. Morgan Stanley and/or certain of its affiliates. All rights reserved. PROJECT PICASSO CONFIDENTIAL 4