and (7) the fact that Quanergy is not projected to be profitable on an EBITDA basis until 2024. Duff & Phelps believes that this range of discount rates is consistent with the rate of return that security holders could expect to realize on alternative investment opportunities with similar risk profiles.
The disclosure on page 166 of the Definitive Proxy Statement is hereby supplemented by adding the following paragraph after the first paragraph as follows:
The six SPAC transactions included in the selected SPAC analysis were:
Aeva, Inc. (announcement date: November 2, 2020; closing date: March 12, 2021; transaction value: $2.1 billion);
AEye, Inc. (announcement date: February 17, 2021; closing date: August 16, 2021; transaction value: $1.5 billion);
Innoviz Technologies Ltd. (announcement date: December 11, 2020; closing date: April 5, 2021; transaction value: $1.4 billion);
Luminar Technologies, Inc. (announcement date: August 24, 2020; closing date: December 2, 2020; transaction value: $3.4 billion);
Ouster, Inc. (announcement date: December 22, 2020; closing date: March 11, 2021; transaction value: $1.9 billion); and
Velodyne Lidar, Inc. (announcement date: July 2, 2020; closing date: September 29, 2020; transaction value: $1.8 billion).
The disclosure on page 167 of the Definitive Proxy Statement is hereby supplemented by amending and restating the second paragraph as follows:
Rather than applying the average or median multiple from these analyses, Duff & Phelps selected multiples that, in its judgement, reflected Quanergy’s size, growth outlook, capital requirements, profit margins, revenue mix, and other characteristics relative to the selected public companies and SPAC transactions. Based on these analyses, Duff & Phelps’ selected (i) a revenue multiple range of 3.50x to 5.50x to apply to Quanergy’s 2024 estimated revenue and 2.00x to 3.00x to apply to Quanergy’s 2025 estimated revenue, and (ii) a terminal EBITDA multiple range of 22.5x to 27.5x which was utilized in the DCF analysis to estimate the enterprise value range of Quanergy. In selecting the revenue multiple range of 3.50x to 5.50x for Quanergy’s 2024 estimated revenue, Duff & Phelps considered factors such as financial comparability including size, projected revenue growth rates, projected EBITDA growth rates, projected gross margins, time to achieve meaningful revenues, technological competitiveness, addressable markets and market penetration rates. In selecting the revenue multiple range of 2.00x to 3.00x for Quanergy’s 2025 estimated revenue, Duff & Phelps relied on the median 2025 revenue multiples of the six LIDAR companies and Velodyne Lidar’s 2024 revenue multiple. Please see discussion in Income Approach (Discounted Cash Flow Analysis) Section above for details relating to the selection of the terminal EBITDA multiple range of 22.5x to 27.5x.
- END OF SUPPLEMENT TO PROXY STATEMENT –
Important Information about the Business Combination and Where to Find It
In connection with the proposed transaction (the “Business Combination”), CCAC filed with the U.S. Securities and Exchange Commission (the “SEC”) a definitive proxy statement/prospectus and other relevant materials, and plans to file with the SEC other documents regarding the Business Combination with Quanergy. CCAC urges its investors, shareholders and other interested persons to read the definitive proxy statement/prospectus filed with the SEC and documents incorporated by reference therein because these documents will contain important information about CCAC, Quanergy and the proposed Business Combination. CCAC has also commenced mailing the definitive proxy statement/prospectus and a proxy card to each shareholder of CCAC as of the record date established for voting on the proposed Business Combination and will contain important information about the proposed Business Combination and related matters. Shareholders of CCAC and other interested persons are advised to read these materials (including any amendments or supplements thereto) and any other relevant documents in connection with CCAC’s solicitation of proxies for the meeting of shareholders to be held to approve, among other things, the proposed Business Combination because they will contain important information about CCAC, Quanergy and the proposed Business Combination. Shareholders can also obtain copies of the definitive proxy statement/prospectus and other relevant materials in connection with the transaction without charge at the SEC’s website at www.sec.gov or by directing a request to: CITIC Capital Acquisition Corp., 28/F CITIC Tower, 1 Tim Mei Avenue, Central, Hong Kong, Attention: Fanglu Wang, telephone: +852 3710 6888. The information contained on, or that may be accessed through, the websites referenced in this current report is not incorporated by reference into, and is not a part of, this current report.
Participants in the Solicitation
CCAC, Quanergy and their respective directors and executive officers may be deemed participants in the solicitation of proxies from CCAC’s shareholders in connection with the proposed Business Combination. CCAC’s shareholders and other interested persons may obtain, without charge, more detailed information regarding the directors and officers of CCAC, including their ownership of CCAC’s securities in the definitive proxy statement/prospectus for the Business Combination, which was filed with the SEC on January 6, 2022. Information regarding the persons who may, under SEC rules, be deemed participants in the solicitation of proxies to CCAC’s shareholders in connection with the