Company: CHPG
Filing Date: 2025-05-06
Form Type: S-1/A
Source: 0001213900-25-039846
Chunk: 86

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-05-06
Form: S-1/A
Chunk 86
---
 the holders or the consummation of our initial business combination assuming that our equity value at that time is $65,325,000, which is the amount we would have for our initial business combination in the Trust Account assuming the underwriters’ over -allotmentoption is not exercised, no interest is earned on the funds held in the Trust Account, and no public shares are redeemed in connection with our initial business combination, and without taking into account any other potential impacts on our valuation at such time, such as the trading price of our public shares, the business combination transaction costs (excluding payment of $1,300,000 of deferred underwriting commissions), any equity issued or cash paid to the target’s sellers or other third parties, or the target’s business itself, including its 53

assets, liabilities, management and prospects. At such valuation, each of our ordinary shares would have an implied value of $6.85 per share upon the conversion of all of our insider shares, which is a 31.9% decrease as compared to the initial implied value per public share of $10.05.

| Public shares(1)                                                |     |   |  7,312,500 |
| Private shares(2)                                               |     |   |    242,297 |
| Insider shares(3)                                               |     |   |  1,887,097 |
| Representative shares                                           |     |   |     97,500 |
| Total shares                                                    |     |   |  9,539,394 |
| Total funds in trust available for initial business combination |     | $ | 65,325,000 |
| Initial implied value per public share                          |     | $ |      10.05 |
| Implied value per share upon the conversion of insider shares   |     | $ |       6.85 |

____________ (1)Includes 812,500 Class A ordinary shares underlying the rights issuable upon the consummation of our initial business combination. (2)Includes 26,921 Class A ordinary shares underlying the rights issuable upon the consummation of our initial business combination. (3)Assumes the forfeiture of 283,064 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