Company: SPEG
Filing Date: 2025-06-20
Form Type: S-1/A
Source: 0001213900-25-055713
Chunk: 133

Company: Silver Pegasus Acquisition Corp.
Filing Date: 2025-06-20
Form: S-1/A
Chunk 133
---
 of our public and private placement warrants, (ii) the trading price of our Class A ordinary shares, (iii) the initial business combination transaction costs (other than the payment of $3,500,000 of deferred underwriting commissions), (iv) any equity issued or cash paid to the target’s sellers, (v) any equity issued to other third party investors, or (vi) the target’s business itself.

| Public shares                                                                
 Founder shares                                                               
 Total shares                                                                 |     |   |  10,000,000 
   3,333,333 
  13,333,333 |
|:-----------------------------------------------------------------------------|:----|:--|------------:|
| Total funds in trust available for initial business combination              |     | $ | 100,000,000 |
| Public shareholders’ investment per Class A ordinary share(1)                |     | $ |       10.00 |
| Sponsor’s investment per Class B ordinary share(2)                           |     | $ |      0.0075 |
| Initial implied value per public share                                       |     | $ |       10.00 |
| Implied value per share upon consummation of initial business combination(3) |     | $ |        7.24 |

____________ (1)While the public shareholders’ investment is in both the public shares and the public rights, for purposes of this table the full investment amount is ascribed to the public shares only.

80 (2)The total investment in the equity of the company by the sponsor and Roth is $3,275,000, consisting of (i) $25,000 paid by the sponsor for the founder shares, (ii) $2,000,000 paid by the sponsor for 2,000,000 private placement warrants, and (iii) $1,250,000 paid by Roth for 1,250,000 Class B.1 private placement warrants. For purposes of this table, the full investment amount is ascribed to the founder shares only. (3)All founder shares would automatically convert into Class A ordinary shares upon completion of our initial business combination or earlier at the option of the holder. Based on these assumptions, each Class A ordinary share would have an implied value of $7.24 per share upon completion of our initial business combination, representing an approximately 27.6% decrease from the initial implied value of $10.00 per public share. While the implied value of $7.24 per Class A ordinary share upon