Lilium: Revolutionizing Travel
Lilium and Qell proposed
business combination summary
Transaction
structure
Valuation
Capital structure
●
●
Lilium GmbH to combine with Qell Acquisition Corp. ("Qell"), a publicly listed Special Purpose Acquisition Company
("SPAC") with ~$380M cash currently held in trust
The transaction is expected to close in Q2 2021
It is anticipated that the post-closing company, Lilium N.V. ("Lilium"), will be listed on Nasdaq
Transaction implies a fully diluted pro forma enterprise value of ~$2.4BN and ~$3.3BN pro forma equity value
0.7x 2026E revenue of $3.3BN
- 3.4x 2026E EBITDA of $708M
Transaction is expected to result in ~$830M of total gross proceeds raised to fund growth
Existing Lilium shareholders will roll 100% of their equity and will own ~74%¹ of the pro forma company at closing
Expected to fully fund plan to commercial launch of Lilium 7-Seater eVTOL jet
Source: Management estimates.
Note: Pro forma ownership at $10.00 IPO price. Assumes no redemptions by Qell's existing stockholders.
Total gross proceeds based on ~$380M in cash from Qell trust account and a $450M PIPE. (1) Dual class
equity structure to provide 3:1 super voting rights to Daniel Wiegand, subject to customary sunset provisions.
Lilium Investor Presentation 2021
4View entire presentation