Securities and Exchange Commission
FOIA CONFIDENTIAL TREATMENT REQUEST
Page 5
![LOGO](https://capedge.com/proxy/CORRESP/0001193125-20-150629/g934605g67x57.jpg)
As discussed above, the November 30, 2019 valuation used the OPM backsolve method to value the common stock because of the proximity to the Series C Financing, which had an initial closing and a subsequent closing in November 2019 and January 2020, respectively. Similar to the prior valuations, given the very early nature of the Company and its technology and the high failure rate of early-stage pharmaceutical companies, after taking into account the cash runway provided by the Series C Financing and the need for additional capital raises, the Company established the following scenarios and probabilities:
| | | | | | | | |
Scenario | | Indicated Value | | Assigned Weight | | DLOM* | | Weighted Value Per Unit/Share |
Successful | | $1.97 | | 30% | | 30% | | $0.59 |
Bankruptcy | | $0 | | 70% | | 0% | | $0.00 |
Concluded Fair Value | | | | | | | | $0.59 |
| | | | | | | | |
* | The DLOM was based on the Finnerty Put Option Analysis and consideration of various restricted stock studies. |
Under the backsolve method, the Company estimated the average time to a potential liquidity event was 1.5 years based on management’s best estimates. The Company estimated that the liquidation value of its common shares in the bankruptcy scenario was $0. After applying a 30% DLOM, the resulting fair value of common stock was $0.59 per share on a non-controlling, non-marketable basis. The Company subsequently reexamined the deemed fair value of its common stock associated with stock options granted in December 2019 and February 2020 as discussed below under the heading “—Retrospective Fair Value Determinations.”
Retrospective Fair Value Determinations
In March 2020, in connection with the audit of the Company’s financial statements for the year ended December 31, 2019, the Company evaluated whether or not, in retrospect, the assumptions utilized for purposes of the August 2019, October 2019, December 2019 and February 2020 option grants were appropriate. In retrospect, the Company worked with its independent third-party valuation firm to revise the April 30, 2019 and November 30, 2019 valuations to increase the absolute weighting of the Successful scenario by 80% and 70%, respectively, which resulted in a concluded fair value of the common units/shares of $1.20 for the August 28 and October 3, 2019 option grants and $1.97 for the December 18, 2019, and February 11 and February 19, 2020 option grants. As a result, the Company recorded an immaterial amount of additional stock based compensation expense for the fiscal year ended December 31, 2019 and the increase in stock based compensation for the fiscal quarter ended March 31, 2020 was immaterial.
May 2020 Option Grants.
The Company’s Board of Directors, with input from management, determined the fair value of its common stock to be $4.18 per share as of May 15, 2020, after considering a valuation report from an independent third-party valuation firm as of April 30, 2020. In reaching this determination, the Board of Directors determined that no material changes had occurred in the business since the date of the third-party valuation report.
[***] Certain information in this document has been omitted and filed separately with the Securities and Exchange Commission. Confidential treatment has been requested by Avidity Biosciences, Inc. with respect to this letter.