Company: EUDAW
Filing Date: 2025-06-24
Form Type: 424B5
Source: 0001641172-25-016185
Chunk: 19

Company: EUDA Health Holdings Ltd
Filing Date: 2025-06-24
Form: 424B5
Chunk 19
---
 share basis:

| Assumed offering price per share                                                     
 Net tangible book value per share as of December 31, 2024                            |     |     | (0.08 | ) |     |   | 3.72 |
|:-------------------------------------------------------------------------------------|:----|:----|------:|:--|:----|:--|-----:|
| Increase per share attributable to new investors after giving effect to the offering |     |     |  0.24 |   |     |   |      |
| As adjusted net tangible book value per share after this offering                    |     |     |       |   |     |   | 0.16 |
| Dilution in net tangible book value per share to new investors                       |     |     |       |   |     | $ | 3.56 |

The table above assumes for illustrative purposes only an aggregate of 2,688,172 shares of our ordinary shares are sold at a price of $3.72 per share, for aggregate gross proceeds of $10.0 million. The shares, if any, sold in this offering will be sold from time to time at various prices. An increase of $1.00 per share in the price at which the shares are sold from the assumed offering price per share shown in the table above, or $4.72 per share, assuming all of our ordinary shares in the aggregate amount of $10.0 million is sold at that price, would increase our adjusted net tangible book value per share after the offering to $0.16 per share and would increase the dilution in net tangible book value per share to new investors in this offering to $4.56 per share, after deducting commissions and estimated aggregate offering expenses payable by us. A decrease of $1.00 per share in the price at which the shares are sold from the assumed offering price per share shown in the table above, or $2.72 per share, assuming all of our ordinary shares in the aggregate amount of $10.0 million is sold at that price, would increase our adjusted net tangible book value per share after the offering to $0.15 per share and would decrease the dilution in net tangible book value per share to new investors in this offering to $2.57 per share, after deducting commissions and estimated aggregate offering expenses payable by us. This information is supplied for illustrative purposes only.

The calculations above are based on 37,156,382 ordinary shares issued and outstanding as of June