Company: CHPG
Filing Date: 2025-03-27
Form Type: S-1/A
Source: 0001013762-25-002932
Chunk: 95

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-03-27
Form: S-1/A
Chunk 95
---
 or cash paid to the target’s sellers or other third parties, or the target’s business itself, including its assets, 55

liabilities, management and prospects. At such valuation, each of our ordinary shares would have an implied value of $6.89 per share upon the conversion of all of our insider shares, which is a 31.4% decrease as compared to the initial implied value per public share of $10.05.

| Public shares(1)                                                |     |   |  22,500,000 |
| Private shares(2)                                               |     |   |     568,125 |
| Insider shares(3)                                               |     |   |   5,806,452 |
| Representative shares                                           |     |   |     300,000 |
| Total shares                                                    |     |   |  29,174,577 |
| Total funds in trust available for initial business combination |     | $ | 201,000,000 |
| Initial implied value per public share                          |     | $ |       10.05 |
| Implied value per share upon the conversion of insider shares   |     | $ |        6.89 |

____________ (1)Includes 2,500,000 Class A ordinary shares underlying the rights issuable upon the consummation of our initial business combination. (2)Includes 63,125 Class A ordinary shares underlying the rights issuable upon the consummation of our initial business combination. (3)Assumes the forfeiture of 870,967 insider shares for the underwriters electing to not exercise their over -allotmentoption. The value of the insider shares following completion of our initial business combination is likely to be substantially higher than the nominal price paid for them, even if the trading price of our ordinary at such time is substantially less than $10.00 per share. Upon the closing of this offering, our Sponsor HoldCo will have invested in us an aggregate of $5,524,583.57, comprised of the $22,901.40 purchase price for the insider shares (the initial purchase price of $25,452.12 for the issuance of the 6,677,419 insider shares less the consideration price of $2,550.72 be received from directors and officers in exchange for the transfer of certain insider shares) and the $5,050,000 purchase price for the private shares. Assuming a trading price of $10.00 per share upon consummation of our initial