![LOGO](https://capedge.com/proxy/CORRESP/0001193125-19-172947/g709743dsp2.jpg)
June 14, 2019
Page 3
receive cash proceeds in excess of their liquidation preference, resulting in a dilutive impact to common stock. In the IPO scenario, management considered the mandatory conversion to common stock, which resulted in the dilutive impact of the conversion consistent with the section entitled “Dilution” included in the Registration Statement.
March 15, 2019 Valuation
The March 15, 2019 valuation was performed incorporating the Series B preferred stock financing as an arm’s length transaction which was closed concurrently to the valuation date. The Company reviewed multiple factors to determine whether the Series B financing at $15.14 was an arm’s length transaction, including the marketing of the asset to multiple market participants, the participation of sophisticated, independent bidders including seven new investors in the Company and the fact that the Company was not a distressed seller through bankruptcy, receivership or required to sell to meet regulatory or legal requirements. Upon the determination that the Series B preferred stock financing was completed as an arm’s length transaction, the Company concluded that the Series B preferred stock financing could be used as a Level 2 input into the value of common stock according to GAAP.
Upon the determination of the arm’s length nature of the Series B preferred stock financing, the Company incorporated the rights and preferences of all other outstanding securities, including Series B preferred stock, in each scenario of the OPM as summarized in Note 5 of the unaudited interim financial statements included in the Registration Statement. In the sale scenario, the Company identified the liquidation preference of Series B, Series A and Series Seed preferred stock as the most substantive economic right that the preferred stockholders were entitled to relative to common stock. The liquidation preference was therefore incorporated as a more senior benefit stream upon inclusion into the OPM. Furthermore, management considered the conversion right the preferred stock has in a sale scenario to convert to common stock and to cash receive proceeds in excess of their liquidation preference, resulting in a dilutive impact to common stock. In the IPO scenario, management considered the mandatory conversion to common stock, which resulted in the dilutive impact of the conversion consistent with the section entitled “Dilution” included in the Registration Statement.
May 16, 2019 Valuation
The May 16, 2019 valuation was performed utilizing the Series B preferred stock price as an input, along with an estimated cost of equity to account for the passage of time between the Series B financing on March 15, 2019 and the valuation date. Management concluded that absent significant change in the underlying business strategy or market potential of the Company’s product candidates between the Series B financing date and the valuation date, it was appropriate to continue to utilize the transaction as a Level 2 input into the fair value of common stock. Given the passage of time, the Company applied an annual cost of equity of 28.8% to the Series B price of $15.14, which informed the basis for the analysis of our common shares at the date. The cost of equity was derived through the Capital Asset Pricing Model (“CAPM”). The Company leveraged market data of comparable companies consistent with those used to