Company: SPEG
Filing Date: 2025-01-21
Form Type: S-1
Source: 0001213900-25-005097
Chunk: 152

Company: Silver Pegasus Acquisition Corp.
Filing Date: 2025-01-21
Form: S-1
Chunk 152
---
                  |     |  Purchased 
 Percentage |     |       | Amount |     | Total         
 Consideration |  Percentage |     |       |   |     | Average   
 Price     
 Per Share |       |
|:------------------------|:----|-----------:|:----|------:|:-------|:----|:--------------|------------:|:----|------:|:--|:----|:----------|------:|
| Initial Shareholders(1) |     |  3,750,000 |     |  18.0 | %      |     | $             |      25,000 |     |  0.02 | % |     | $         | 0.007 |
| ​Private Units(2)       |     |    605,000 |     |   2.9 | %      |     |               |   5,500,000 |     |  3.54 | % |     |           |  9.09 |
| Public Shareholders(3)  |     | 16,500,000 |     |  79.1 | %      |     |               | 150,000,000 |     | 96.44 | % |     | $         |  9.09 |
|                         |     | 20,855,000 |     | 100.0 | %      |     |               | 155,525,000 |     | 100.0 | % |     |           |       |

____________ (1)Assumes that 562,500 founder shares are surrendered to us for no consideration after the closing of this offering in the event the underwriters do not exercise their over -allotmentoption. (2)Includes the issuance of an additional 55,000shares underlying the rights contained in the private units. (3)Includes the issuance of an additional 1,500,000shares underlying the rights contained in the public shareholders.

93

The pro forma net tangible book value per share after the offering is calculated as follows:

| As of December 31, 2024                                                                      |     |            |             |   |     |             |             |   |     |             |             |   |     |             |              |   |     |             |              |   |
|:---------------------------------------------------------------------------------------------|:----|:-----------|------------:|:--|:----|:------------|------------:|:--|:----|