Securities and Exchange Commission
Division of Corporation Finance
September 10, 2018
Page 4
For the September 30, 2016 valuation, the OPM included a term of 2.5 years, volatility of 64% and risk-free rate of 0.83%. The term of the option of 2.5 years was estimated as the average expected holding period of the investors in the security based on management estimates. Volatility was calculated by analyzing the implied volatilities of publicly traded companies with operations similar to the Company. The guideline company equity volatility indications were adjusted based on each company’s capital structure to arrive at an asset volatility. A selected asset volatility for the Company was estimated and then adjusted based on the Company’s capital structure to arrive at the applicable equity volatility for the Company. The risk-free rate of 0.83% was based on the yield of U.S. Treasury notes, matching the expected term with time to maturity. The final step in calculating the value of the Company’s common stock was to apply a per share DLOM of 35.0%, which reflects the lower value placed on securities that are not freely transferable, as compared to those that trade frequently in an established market.
For the September 30, 2017 valuation, the OPM included a term of 2.5 years, volatility of 64% and risk-free rate of 1.55%. The term of the option of 2.5 years was estimated as the average expected holding period of the investors in the security based on management estimates. The volatility was the expected volatility of the business enterprise, typically defined through analysis of guideline public company equity market data. The risk-free rate of 1.55% was based on the yield of U.S. Treasury notes, matching the expected term with time to maturity. The final step in calculating the value of the Company’s common stock was to apply a per share DLOM of 35.0%, which reflects the lower value placed on securities that are not freely transferable, as compared to those that trade frequently in an established market.
The Board used the valuation report as of September 30, 2016 to determine the fair value of common stock as of February 4, 2017 and May 11, 2017. During the period from September 30, 2016 to May 11, 2017, there were no significant corporate events, developments or additional equity financings that occurred. Given the lack of clarity around a future liquidity event, and the lack of significant program progression or additional funding received, in the judgment of the Board, there were no internal or external developments that would indicate that the fair value of the Company’s common stock would have increased from the fair value at September 30, 2016 of $[*] per share for the grants in February 2017 and May 2017.
In August 2017, the Company entered an Amended and Restated Collaboration and License Agreement with Celgene (the “2017 Celgene Agreement”) to refocus its prior agreement with Celgene on four programs that are advancing throughout preclinical development. Upon signing of the 2017 Celgene Agreement, the Company received a payment of $12.5 million in August 2017. Per the terms of the 2017 Celgene Agreement, the Company is entitled to earn development and regulatory contingent payments for each of the four programs under the collaboration, and royalties on sales of any commercial products that may result from the 2017 Celgene Agreement.
As discussed above, the Company obtained a third-party valuation report as of September 30, 2017 which indicated the fair value of the Company’s common stock as of that date was $[*] per share. The Board had approved option grants on September 19, 2017 with an exercise price of $[*] per share. The Board believed it was reasonable to estimate the common stock fair value at September 19, 2017 based on the valuation report as of September 30, 2016 as that report was the most current one they had at the time of grant. As the 2017 Celgene Agreement could potentially be deemed to be a factor that would change the estimated enterprise value of the Company and such event occurred in August 2017, which was before the September 19, 2017 option grant date, the Company reassessed the fair value of its common stock at September 19, 2017 for financial reporting purposes.
CONFIDENTIAL TREATMENT REQUESTED BY SUTRO BIOPHARMA, INC.
SUTRO - 4