Securities and Exchange Commission
Division of Corporation Finance
April 9, 2021
Page 5
Stock Options Granted in January 2020
The Board granted 2,427,045 stock options on January 23, 2020 with an exercise price of $0.50 per share, which the Board determined to be the fair value of Common Stock on the grant date.
The Board used the valuation report as of December 31, 2019 to determine the fair value of Common Stock for the grants in January 2020. There were no new financing rounds between the date of the latest valuation analysis as of December 31, 2019 and the date of the option issuance on January 23, 2020. Additionally, in the judgment of the Board, there were no other internal or external developments that would indicate that the fair value of the Common Stock would have changed from December 31, 2019 for the grant in January 2020.
Therefore, the Board determined the estimated fair value of the Common Stock for the options granted on January 23, 2020 was $0.50 per share and the Company used this estimated fair value to calculate stock-based compensation expense.
March 31, 2020 Valuation
As of March 31, 2020, the Board determined the estimated fair value of the Common Stock to be $0.48 per share based primarily on the valuation report that was obtained as of that date.
The valuation was prepared on a minority, non-marketable interest basis using the equity value derived from a PWERM on three different liquidity scenarios. The PWERM analysis was based on the following four scenarios:
| | | | | | | | | | | | | | | | | | | | |
Scenario | | Years to Event | | | Probability | | | DLOM | | | Future Value of Equity Value ($ millions) | | | Present Vale of Equity Value ($ millions) | |
Stay private | | | [***] | | | | [***] | | | | [***] | | | | [***] | | | | [***] | |
IPO – 12/31/2020 | | | [***] | | | | [***] | | | | [***] | | | | [***] | | | | [***] | |
IPO – 3/31/2021 | | | [***] | | | | [***] | | | | [***] | | | | [***] | | | | [***] | |
M&A – 9/30/2020 | | | [***] | | | | [***] | | | | [***] | | | | [***] | | | | [***] | |
Probability weighted average equity value | | | | | | $ | 220.7 | |
The Company applied DLOMs as shown above and the fair value of the Common Stock was determined to be $0.48 per share as of March 31, 2020.
The change in the fair value of the Common Stock from $0.50 per share as of December 31, 2019 to $0.48 per share as of March 31, 2020 was primarily driven by the increase in the timeline to the liquidity events.
Stock Options Granted in April 2020
The Board granted 338,000 stock options on April 26, 2020 with an exercise price of $0.48 per share, which the Board determined to be the fair value of Common Stock on the grant date.
The Board used the valuation report as of March 31, 2020 to determine the fair value of Common Stock for the grants in April 2020. There were no new financing rounds between the date of the latest valuation analysis as of March 31, 2020 and the date of the option issuance on April 26, 2020. Additionally, in the judgment of the Board, there were no other internal or external developments that would indicate that the fair value of the Common Stock would have changed from March 31, 2020 for the grant in April 2020.
CONFIDENTIAL TREATMENT REQUESTED BY IMPEL NEUROPHARMA, INC.
5