- USER Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
-
ETFs
- Insider
- Institutional
- Shorts
-
DEFM14A Filing
UserTesting (USER) DEFM14AProxy related to merger
Filed: 6 Dec 22, 4:44pm
| | | Page | | |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 20 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | |
| | | Page | | |||
| | | | 30 | | | |
| | | | 39 | | | |
| | | | 42 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 75 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | 89 | | | |
| | | | 91 | | | |
| | | | 91 | | | |
| | | | 92 | | | |
| | | | 93 | | | |
| | | | 93 | | | |
| | | | 93 | | | |
| | | | 93 | | | |
| | | | 94 | | | |
| | | | 95 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 100 | | |
Selected Comparable Company | | | AV/ CY2023E Revenue Multiple | | |||
Selected Customer Experience Comparable Companies | | | | | | | |
Amplitude, Inc. | | | | | 6.0x | | |
Braze, Inc. | | | | | 5.6x | | |
Qualtrics International Inc. | | | | | 4.0x | | |
Sprinklr, Inc. | | | | | 2.7x | | |
Selected Software Financial Comparable Companies | | | | | | | |
BigCommerce Holdings, Inc. | | | | | 3.2x | | |
CS Disco, Inc. | | | | | 2.5x | | |
Couchbase, Inc. | | | | | 2.6x | | |
Semrush Holdings, Inc. | | | | | 4.8x | | |
Sumo Logic, Inc. | | | | | 1.9x | | |
WalkMe Ltd. | | | | | 1.3x | | |
Forecast Scenario | | | Implied Value Per Share Range of UserTesting Common Stock ($) | | |||
Street Consensus | | | | | 3.84 – 7.15 | | |
October Financial Forecast | | | | | 4.08 – 7.51 | | |
Selected Software Transactions (Target/Acquiror) | | | Announcement Date | | | AV/NTM Revenue Multiple | | |||
Strategic Acquirors | | | | | | | | | | |
Callidus Software Inc. / SAP America, Inc. | | | 2018 | | | | | 8.3x | | |
Carbon Black, Inc. / VMware, Inc. | | | 2019 | | | | | 8.0x | | |
Carbonite, Inc. / Open Text Corporation | | | 2019 | | | | | 2.7x | | |
Datto, Inc. / Kaseya Limited | | | 2022 | | | | | 8.3x | | |
MobileIron, Inc. / Ivanti, Inc. | | | 2020 | | | | | 4.1x | | |
VMware, Inc / Broadcom Inc. | | | 2022 | | | | | 4.7x | | |
Financial Sponsor Acquirors | | | | | | | | | | |
Apptio, Inc. / Vista Equity Partners Management, LLC | | | 2018 | | | | | 7.0x | | |
Athenahealth, Inc. / Veritas Capital Fund Management, L.L.C. | | | 2018 | | | | | 3.9x | | |
Avalara, Inc. / Vista Equity Partners Management, LLC | | | 2022 | | | | | 9.1x | | |
Cambium Learning Group, Inc. / Veritas Capital Fund Management, L.L.C. | | | 2018 | | | | | 4.2x | | |
CDK Global, Inc. / Brookfield Business Partners L.P. | | | 2022 | | | | | 4.5x | | |
Cision Ltd. / Platinum Equity Advisors, LLC | | | 2019 | | | | | 3.5x | | |
Citrix Systems, Inc. / Vista Equity Partners Management, LLC | | | 2022 | | | | | 5.0x | | |
Cloudera, Inc. / Clayton Dubilier & Rice, LLC; Kohlberg Kravis Roberts & Co. L.P. | | | 2021 | | | | | 5.3x | | |
Ellie Mae, Inc. / Thoma Bravo LLC | | | 2019 | | | | | 6.8x | | |
Endurance International Group Holdings, Inc. / Clearlake Capital Group L.P. | | | 2020 | | | | | 2.7x | | |
Forescout Technologies, Inc. / Advent International Corporation; Crosspoint Capital Partners, LP | | | 2020 | | | | | 4.9x | | |
ForgeRock, Inc. / Thoma Bravo LP | | | 2022 | | | | | 8.3x | | |
Imperva, Inc. / Thoma Bravo LLC | | | 2018 | | | | | 4.7x | | |
Instructure, Inc. / Thoma Bravo LLC | | | 2019 | | | | | 6.6x | | |
LogMeIn, Inc. / Francisco Partners Management L.P.; Evergreen Coast Capital Corporation | | | 2019 | | | | | 3.4x | | |
McAfee Corp. / Advent International Corporation; Permira Advisers LLC; Crosspoint Capital Partners, L.P. | | | 2021 | | | | | 7.3x | | |
MINDBODY, Inc. / Vista Equity Partners Management, LLC | | | 2018 | | | | | 6.8x | | |
Ping Identity Holding Corp. / Thoma Bravo LP | | | 2022 | | | | | 7.9x | | |
Pluralsight, Inc. / Vista Equity Partners Management, LLC | | | 2020 | | | | | 7.8x | | |
Proofpoint, Inc. / Thoma Bravo LP | | | 2021 | | | | | 9.3x | | |
QAD Inc. / Thoma Bravo LP | | | 2021 | | | | | 5.3x | | |
RealPage, Inc. / Thoma Bravo LP | | | 2020 | | | | | 8.2x | | |
Sophos Ltd. / Thoma Bravo LP | | | 2019 | | | | | 5.1x | | |
Talend S.A. / Thoma Bravo LP | | | 2021 | | | | | 7.3x | | |
Ultimate Software Group, Inc. / Hellman & Friedman LLC | | | 2019 | | | | | 8.2x | | |
Zendesk, Inc. / Hellman & Friedman LLC; Permira Advisors LLC | | | 2022 | | | | | 5.4x | | |
Forecast Scenario | | | Implied Value Per Share Range of UserTesting Common Stock ($) | | |||
Street Consensus | | | | | 7.12 – 11.10 | | |
October Financial Forecast | | | | | 6.92 – 10.77 | | |
Premia | | | Representative Range | | | Implied Value per Share Range of UserTesting Common Stock ($) | | |||
Premia to 1-Day Unaffected Share Price | | | 30% – 65% | | | | | 5.02 – 6.37 | | |
Premia to 30-day Average Unaffected Share Price | | | 30% – 55% | | | | | 4.96 – 5.92 | | |
Trading Periods | | | Historical Per Share Range of UserTesting Common Stock ($) | |
Last 30 Days ending on October 26, 2022 | | | 3.43 – 4.29 | |
Last 90 Days ending on October 26, 2022 | | | 3.43 – 6.42 | |
Since IPO on November 17, 2021 and ending on October 26, 2022 | | | 3.43 – 14.01 | |
| | | Management Case | | | Extrapolations | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | CY2022E | | | CY2023E | | | CY2024E | | | CY2025E | | | CY2026E | | | CY2027E | | | CY2028E | | | CY2029E | | | CY2030E | | | CY2031E | | | CY2032E | | | CY2033E | | | CY2034E | | | CY2035E | | | CY2036E | | |||||||||||||||||||||||||||||||||||||||||||||
Revenue | | | | $ | 194 | | | | | $ | 220 | | | | | $ | 264 | | | | | $ | 348 | | | | | $ | 449 | | | | | $ | 567 | | | | | $ | 703 | | | | | $ | 853 | | | | | $ | 1,013 | | | | | $ | 1,178 | | | | | $ | 1,339 | | | | | $ | 1,489 | | | | | $ | 1,617 | | | | | $ | 1,714 | | | | | $ | 1,774 | | |
Gross Profit | | | | $ | 152 | | | | | $ | 170 | | | | | $ | 205 | | | | | $ | 274 | | | | | $ | 353 | | | | | $ | 446 | | | | | $ | 553 | | | | | $ | 671 | | | | | $ | 797 | | | | | $ | 926 | | | | | $ | 1,053 | | | | | $ | 1,171 | | | | | $ | 1,272 | | | | | $ | 1,348 | | | | | $ | 1,396 | | |
EBITDA(1) | | | | $ | (33) | | | | | $ | (26) | | | | | $ | (22) | | | | | $ | (14) | | | | | $ | (8) | | | | | $ | 3 | | | | | $ | 21 | | | | | $ | 46 | | | | | $ | 78 | | | | | $ | 119 | | | | | $ | 167 | | | | | $ | 220 | | | | | $ | 275 | | | | | $ | 330 | | | | | $ | 382 | | |
uFCF(2) | | | | $ | (59) | | | | | $ | (60) | | | | | $ | (48) | | | | | $ | (47) | | | | | $ | (50) | | | | | $ | (37) | | | | | $ | (16) | | | | | $ | 16 | | | | | $ | 57 | | | | | $ | 106 | | | | | $ | 151 | | | | | $ | 173 | | | | | $ | 192 | | | | | $ | 208 | | | | | $ | 217 | | |
| | | CY2022E | | | CY2023E | | | CY2024E | | | CY2025E | | ||||||||||||
Revenue | | | | $ | 195 | | | | | $ | 242 | | | | | $ | 308 | | | | | $ | 412 | | |
Gross Profit | | | | $ | 152 | | | | | $ | 186 | | | | | $ | 238 | | | | | $ | 321 | | |
Non-GAAP Net Income(1) | | | | $ | (40) | | | | | $ | (21) | | | | | $ | (14) | | | | | $ | 2 | | |
Calculated Billings(2) | | | | $ | 213 | | | | | $ | 261 | | | | | $ | 341 | | | | | $ | 455 | | |
Name | | | Number of Shares Beneficially Owned | | | Percentage of Shares Beneficially Owned (%) | | ||||||
Named Executive Officers and Directors: | | | | | | | | | | | | | |
Andy MacMillan(1) | | | | | 6,858,939 | | | | | | 4.5 | | |
Jon Pexton(2) | | | | | 749,317 | | | | | | * | | |
David Satterwhite(3) | | | | | 1,398,238 | | | | | | 1.0 | | |
Darrell Benatar(4) | | | | | 6,176,674 | | | | | | 4.3 | | |
Andrew Braccia(5) | | | | | 29,777,251 | | | | | | 20.5 | | |
Tatyana Mamut(6) | | | | | 71,376 | | | | | | * | | |
Shannon Nash(7) | | | | | 56,932 | | | | | | * | | |
Cynthia Russo(8) | | | | | 56,932 | | | | | | * | | |
Alexander Wong(9) | | | | | 1,652,107 | | | | | | 1.1 | | |
All executive officers and directors as a group (13 persons)(10) | | | | | 50,681,321 | | | | | | 32.2 | | |
Other 5% Stockholders: | | | | | | | | | | | | | |
Entities affiliated with Accel Growth Fund III LP(11) | | | | | 29,760,041 | | | | | | 20.5 | | |
Entities affiliated with Insight Partners (Cayman) XI, L.P.(12) | | | | | 22,435,663 | | | | | | 15.4 | | |
Entities affiliated with OpenView Venture Partners IV LP(13) | | | | | 9,159,154 | | | | | | 6.3 | | |
Entities affiliated with StepStone Group LP(14) | | | | | 22,680,906 | | | | | | 15.6 | | |
| | | Page | | |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | |
| | | Page | | |||
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-39 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-49 | | | |
| | | | A-49 | | |
| | | Page | | |||
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-59 | | |
| | | | THUNDER HOLDINGS, LLC | | |||
| | | | By: | | | /s/ A.J. Rhode | |
| | | | Name: | | | A.J. Rhode | |
| | | | Title: | | | President | |
| | | | THUNDER MERGER SUB, INC. | | |||
| | | | By: | | | /s/ A.J. Rhode | |
| | | | Name: | | | A.J. Rhode | |
| | | | Title: | | | President | |
| | | | USERTESTING, INC. | | |||
| | | | By: | | | /s/ Andrew MacMillan | |
| | | | Name: | | | Andrew MacMillan | |
| | | | Title: | | | Chief Executive Officer | |
Term | | | Section | |
ACCC | | | 7.2(a) | |
Agreement | | | Preamble | |
Anti-Corruption Laws | | | 3.9(d) | |
Book-Entry Shares | | | 1.4(b) | |
Cancelled Shares | | | 1.4(c) | |
Certificate | | | 1.4(b) | |
Certificate of Merger | | | 1.2 | |
Change of Recommendation | | | 7.3(d) | |
Clearance Date | | | 7.3(a) | |
Closing | | | 2.1 | |
Closing Date | | | 2.1 | |
CMA | | | 7.2(a) | |
Code | | | 2.5 | |
Company | | | Preamble | |
Company Approvals | | | 3.4(a) | |
Company Balance Sheet | | | 3.7 | |
Company Balance Sheet Date | | | 3.7 | |
Company Board | | | Recitals | |
Company Common Stock | | | 1.4(b) | |
Company Disclosure Schedules | | | Article 3 | |
Company Employees | | | 7.7(c) | |
Company Liability Limitation | | | 8.3(d) | |
Company Material Contract | | | 3.18(a)(xiv) | |
Term | | | Section | |
Company Permits | | | 3.9(b) | |
Company Preferred Stock | | | 3.2(a) | |
Company Recommendation | | | 3.3(a) | |
Company Registered Intellectual Property | | | 3.15(a) | |
Company Related Parties | | | 8.3(d) | |
Company SEC Documents | | | 3.5(a) | |
Company Severance Plans | | | 7.7(c) | |
Company Stockholder Approval | | | 3.3(b) | |
Company Stockholder Meeting | | | 7.3(b) | |
Company Termination Fee | | | 8.3(a) | |
Confidentiality Agreement | | | 9.10 | |
Consents | | | 7.1 | |
Continuation Period | | | 7.7(c) | |
Debt Financing | | | 4.4(a) | |
Definitive Agreements | | | 7.4(a) | |
DGCL | | | Recitals | |
Dissenting Shares | | | 1.4(d) | |
Effective Time | | | 1.2 | |
End Date | | | 8.1(b)(i) | |
Enforceability Exceptions | | | 3.3(d) | |
Equity Commitment Letter | | | 4.4(b) | |
Equity Financing | | | 4.4(b) | |
Equity Investor | | | 4.4(b) | |
Ex-Im Laws | | | 3.9(g)(i) | |
Fair Value | | | 4.13(d) | |
Financing Amounts | | | 4.4(e) | |
Foreign Plan | | | 3.11(c) | |
Go-Shop Period | | | 6.1 | |
Governmental Entity | | | 3.4(a) | |
Guarantee | | | 4.5 | |
HSR Act | | | 3.4(a) | |
Indemnified Party | | | 7.8(b) | |
Leased Real Property | | | 3.14 | |
Lender Related Party | | | 8.3(e) | |
Material Customers | | | 3.18(a)(xii) | |
Material Vendors | | | 3.18(a)(xii) | |
Merger | | | Recitals | |
Merger Consideration | | | 1.4(b) | |
Merger Sub | | | Preamble | |
New Plans | | | 7.7(d) | |
No-Shop Period Start Date | | | 6.1 | |
OFAC | | | 3.9(g)(iv) | |
Old Plans | | | 7.7(d) | |
Term | | | Section | |
Parent | | | Preamble | |
Parent Approvals | | | 4.3(a) | |
Parent Disclosure Schedules | | | Article 4 | |
Parent Liability Limitation | | | 8.3(e) | |
Parent Material Adverse Effect | | | 4.1 | |
Parent Related Parties | | | 8.3(e) | |
Parent Termination Fee | | | 8.3(b) | |
Parties | | | Preamble | |
Party | | | Preamble | |
Paying Agent | | | 2.3(a)(i) | |
Payment Fund | | | 2.3(a)(i) | |
Permits | | | 3.9(b) | |
Permitted Claims | | | 8.3(f) | |
Proceeding | | | 7.8(b) | |
Proxy Statement | | | 3.4(a) | |
Representatives | | | 7.6 | |
Restricted Person | | | 3.9(g)(ii) | |
Sanctioned Country | | | 3.9(g)(iii) | |
Sanctioned Person | | | 3.9(g)(iv) | |
Sanctions Laws | | | 3.9(g)(v) | |
Specified Acquisition | | | 5.2 | |
Stockholder Litigation | | | 7.16 | |
Surviving Corporation | | | 1.1 | |
Termination Date | | | 5.1(a) | |
Trade Control Laws | | | 3.9(e) | |
Transaction Related Matters | | | 8.3(e) | |
Unvested Company Option | | | 1.5(a)(ii) | |
Unvested Company Option Consideration | | | 1.5(a)(ii) | |
Unvested Company RSA | | | 1.5(c)(ii) | |
Unvested Company RSA Consideration | | | 1.5(c)(ii) | |
Unvested Company RSU | | | 1.5(b)(ii) | |
Unvested Company RSU Consideration | | | 1.5(b)(ii) | |
Vested Company Option | | | 1.5(a)(i) | |
Vested Company Option Consideration | | | 1.5(a)(i) | |
Vested Company RSA | | | 1.5(c)(i) | |
Vested Company RSA Consideration | | | 1.5(c)(i) | |
Vested Company RSU | | | 1.5(b)(i) | |
Vested Company RSU Consideration | | | 1.5(b)(i) | |
| | | | Very truly yours, | | |||
| | | | MORGAN STANLEY & CO. LLC | | |||
| | | | By: | | | /s/ Taylor Henricks Taylor Henricks Managing Director | |