October 18, 2019
Page 4

were to be received in four $20 million tranches and are repayable from royalties on future product sales. The September 2018 Valuation also considered the likelihood of which the Company would seek an IPO in the second quarter of 2019 based on the Company’s status, which was determined to be 50%. The September 2018 Valuation then applied a DLOM of 15.0% for the IPO scenario to arrive at an indication of value of the Company’s common stock and resulted in a valuation of the Company’s common stock of $1.40 per share.
March 2019 Option Grants. On March 13, 2019, the Company granted options to certain employees to purchase an aggregate of 100,000 shares of common stock. On March 29, 2019, the Company granted options to certain employees to purchase an aggregate of 431,767 shares of common stock. At the time the March 2019 option grants were approved, the Board determined that the fair value of the Company’s common stock underlying such option grants was $1.40 per share based on input from management, the objective and subjective factors (disclosed on page 96 of the Registration Statement) that it believed were relevant and the results of the then most recent third-party valuation performed, which was as of September 1, 2018. On June 13, 2019, the Board received the March 2019 Valuation and determined that a retrospective valuation of the fair value of its common stock as of March 13, 2019 and March 29, 2019 was appropriate. In reassessing the fair value at those dates, the Board considered the March 2019 Valuation, which suggested a fair value at that date of $1.83 per share. For this valuation, the Company increased the likelihood of an IPO in June or July 2019 to be 70%. The Company then applied a DLOM of 10.0% for the IPO scenario. The Board noted that the primary drivers for the increased value in the March 2019 Valuation was its decision in March 2019 to pursue an IPO, the submission of a Draft Registration Statement on March 15, 2019, and the increased likelihood of a liquidity event. Based on this analysis, in retrospect, the Board determined that the estimated fair value of its common stock associated with the option grants on March 13, 2019 and March 29, 2019 for financial reporting purposes to be $1.83 per share andre-priced the per share exercise of the options based on this retrospective fair value of its common stock to be $1.83 per share.
July 2019 Option Grants. On July 30, 2019, the Company granted options to certain employees to purchase an aggregate of 380,000 shares of common stock. The Board determined that the fair value of the Company’s common stock was $1.90 per share as of July 30, 2019 based on input from management, the objective and subjective factors (disclosed on page 96 of the Registration Statement) that it believed were relevant, and the results of the then most recent third-party valuation performed, which was as of July 15, 2019. The July 2019 Valuation was prepared taking into account the existence of clinical holds on two INDs for GC4419, the Company’s lead product candidate, which clinical holds were subsequently lifted by the FDA in August and September 2019. For this valuation, the Company decreased the likelihood of an IPO in October or November 2019 to be 60%. The Company then applied a DLOM of 10.0% for the IPO scenario. The July 2019 Valuation resulted in a valuation of the Company’s common stock of $1.90 per share.
The Company has not granted any other equity awards since July 30, 2019.
Comparison of the Most Recent Valuations and the Preliminary IPO Price Range
As is typical in an initial public offering, the Preliminary IPO Price Range for the offering was not derived using a formal determination of estimated fair value, but was determined based on discussions between the Company and the Underwriters. Prior to October 17, 2019, the Company and the Underwriters had not had any specific discussions regarding the Preliminary IPO Price Range. Among the factors that the Company considered in setting the Preliminary IPO Price Range were the following:
|
CONFIDENTIAL TREATMENT HAS BEEN REQUESTED BY GALERA THERAPEUTICS, INC. |