
June 30, 2018 Derivative and July 2018 Option Grants
The Company’s Board of Directors, with input from management, determined the fair value of the preferred stock purchase right liability to be $4.9 million as of June 30, 2018, after considering a valuation report from an independent third-party valuation firm as of the same date. In making this determination, the Company used the PWERM method to determine the value of the derivative and estimated the potential future liquidation event for the derivative to be 0.75 years, based on the Series C preferred stock purchase agreement and management’s best estimates. The Company applied a 70.0% probability of success that the milestone would be achieved or that the investors would elect to exercise the purchase right, and after considering the total purchase price of the Series C preferred stock, determined the present value of the derivative to be $0.43 per allocated share, or $4.9 million.
The Company’s Board of Directors, with input from management, determined the fair value of its common stock continued to be $0.58 per share as of July 11, and July 31, 2018, after considering a valuation report from an independent third-party valuation firm as of June 30, 2018. In reaching this determination, the Board of Directors determined that at each grant date, no material changes had occurred in the business since the date of the third-party valuation report on June 30, 2018.
The June 30, 2018 valuation applied the Adjusted Enterprise Value Method, which takes the conclusion from the prior valuation but adjusts for changes in the market condition. The OPM back-solve method was utilized in allocating the equity value of the Company’s securities. Under the back-solve method the Company estimated the average time to all of the potential liquidation events was 2.0 years based on management’s best estimates. After applying a DLOM of [* * *]% based on consideration of the Black-Scholes Protective Put Option Pricing Analysis, Asian Put Option Analysis, Finnerty Put Option Analysis and various restricted stock studies, the resulting fair value of common stock was $0.58 per share on a minority, non-marketable interest basis.
August 6, 2018 Valuation and August 30, 2018 Option Grants
On August 6, 2018 the Company held an organization meeting with its investment bankers. As this signified a shift in the strategic direction of the Company a valuation was prepared as of this date. The Company’s Board of Directors, with input from management, determined the fair value of its common stock to be $2.89 per share as of August 30, 2018, after considering a valuation report from an independent third-party valuation firm as of August 6, 2018. In reaching this determination, the Board of Directors determined that at the time of the grants, no material changes had occurred in the business since the date of the third-party valuation report on August 6, 2018.
In determining the fair value of the Company’s common stock on August 6, 2018, the date of the Company’s organizational meeting for its anticipated IPO, the Company considered two future event scenarios in determining the value of its common stock: (1) stay as a private company or (2) transact an IPO. In determining the fair value of the stay private scenario, the Company determined the OPM was the most appropriate methodology for allocating equity value to the common stock given the uncertainty of both the timing and type of any future exit scenario. In determining the fair value of the IPO scenario, the Company determined the PWERM was the most appropriate methodology. Each scenario was weighted based on the probability of the future outcome as of August 6, 2018.
In determining the enterprise value for the stay private scenario, the Company applied the Adjusted Enterprise Value Method, which takes the conclusion from the prior valuation but adjusts for changes in the market condition. The OPM was utilized in allocating the equity value of the Company’s securities and the estimated time to liquidity was 2.0 years (only considering the stay private scenario, and not the IPO scenario), based on management’s best estimates of a liquidity event at such time. After applying a DLOM of [* * *]% based on consideration of the Black-Scholes Protective Put Option Pricing Analysis, Asian Put Option Analysis and Finnerty Put Option Analysis, the resulting fair value of common stock was
$[* * *] per share on a minority, non-marketable interest basis.
In determining the enterprise value for the IPO scenario, the Company applied the guideline public company method under the market approach, which analyzed the market value of invested capital less cash of comparable publicly traded life sciences companies. In determining the market value of invested capital, the Company considered exit value discussions with the Company’s investment bankers and analyzed Pre-IPO Implied Multiples observed in the pharmaceutical and biotechnology market. For the IPO scenario, the Company estimated time to liquidity for the IPO as [* * *] years and the exit value to the current shareholders as $[* * *] million. After applying a DLOM of [* * *]% based on consideration of the Black-Scholes Protective Put Option Pricing Analysis, Asian Put Option Analysis and Finnerty Put Option Analysis, the resulting fair value of common stock was
$[* * *] per common share.
As of August 6, 2018, after considering the potential volatility in the market and the likelihood of completing its IPO, the Company applied a weighting of [* * *]% to the stay private scenario and [* * *]% to the IPO scenario, resulting in a common stock fair value of $2.89 per share.
CERTAIN CONFIDENTIAL INFORMATION CONTAINED IN THIS DOCUMENT, MARKED BY BRACKETED ASTERISKS,
HAS BEEN OMITTED AND FILED SEPARATELY WITH THE COMMISSION PURSUANT TO 17 CFR §200.83.