Lilium Investor Presentation 2021
Transaction overview
Illustrative sources and uses
Sources
SPAC cash in trust¹
PIPE capital
Lilium shareholders
Qell promote³
Total sources
Uses
Cash to balance sheet
Lilium shareholders
Illustrative fees & expenses
Qell promote³
Total uses
Illustrative pro forma valuation
Share price
$10.00
$M
Pro forma shares outstanding (M) 1, 2, 3
332.0
$380
Pro-Forma Equity value
$3,320
$450
Existing Net debt / (cash)4
($166)
$2,444
$46
$3,320
$M
$780
Cash to balance sheet
Pro-Forma Enterprise value
Illustrative pro forma ownership¹
Qell public
shareholders
11%
($780)
$2,374
Qell sponsor
shareholders³
1%
$2,444
$50
$46
$3,320
Source: Management estimates.
Note: Converted at USD/EUR of 1.21. (1) Assumes no redemptions from SPAC existing public shareholders. (2) Represents 244.4M shares owned
by existing Lilium shareholders (includes key employee incentive and ESOP), 45.0M shares owned by PIPE shareholders, 38.0M shares owned by
SPAC Public shareholders and 4.6M shares attributed to the Sponsor; excludes any dilutive effects from the exercise of warrants. (3) Excludes 40%
of sponsor shares (3.1M) subject to earnout based on the achievement of certain operational milestones and otherwise which will become fully
vested by end of the Q3 2025. (4) Based on preliminary 2020 financial results. (5) Dual class equity structure to provide 3:1 super voting rights to
Daniel Wiegand, subject to customary sunset provisions.
PIPE
shareholders
14%
Existing Lilium
shareholders5
74%
Lilium Investor Presentation 2021
51View entire presentation