![LOGO](https://capedge.com/proxy/CORRESP/0001193125-21-285776/g156228g0804015343870.jpg)
U.S. Securities and Exchange Commission
September 28, 2021
Page 8
The resulting estimated fair value of the Company’s common stock was $0.84 per share (pre-reverse stock split). A DLOM of [***]% and a WACC of [***]% was applied to the IPO scenario. A DLOM of [***]% and a WACC of [***]% was applied to the recent transaction method scenario.
March 31, 2021 and April 23, 2021 Grants
The Board, after taking into account the February 28, 2021 valuation, relevant business conditions, the financial performance and corporate history of the Company, and the absence of any changes that would materially impact the Company’s equity value since the time of the February 2021 valuation, determined to grant options on March 31, 2021 and April 23, 2021, each with an exercise price of $0.84 per share (pre-reverse stock split).
June 30, 2021 Valuation
In preparing the June 30, 2021 valuation of its Common Stock underlying the stock options granted, the Company, in consultation with an independent third-party valuation specialist, determined the enterprise value using the Hybrid method. Two scenarios considered to determine equity value were an IPO scenario and M&A scenario. OPM was used to allocate equity value to the respective share classes.
The M&A scenario enterprise value was based on the market adjusted backsolve method and the IPO scenario enterprise value was based on recent industry IPO transactions. The IPO scenario was assigned a weight of [***]% reflecting that the Company had held the organizational meeting on May 7, 2021 and confidentially submitted to the Commission its Registration Statement on Form S-1 on June 21, 2021 and the M&A scenario was assigned a weight of [***]%. As part of this determination, the Board noted the following significant developments, among others, between the March 31, 2021 grants and April 23, 2021 grants and the June 30, 2021 valuation date: research and development conducted by the Company, business development activities since the prior valuation date and the state of the industry and economy.
The resulting estimated fair value of the Company’s common stock was $1.37 per share (pre-reverse stock split). A DLOM of [***]% and a WACC of [***]% was applied to the M&A scenario. A DLOM of [***]% and a WACC of [***]% was applied to the IPO scenario.
July 31, 2021, August 2, 2021, August 16, 2021, August 19, 2021, August 23, 2021, September 13, 2021 and September 15, 2021 Grants
On July 31, 2021, August 2, 2021, August 16, 2021, August 19, 2021, August 23, 2021, September 13, 2021 and September 15, 2021, the Board determined that the fair value of the Company’s common stock was $1.37 per share (pre-reverse stock split) in consideration of the valuation analysis as of June 30, 2021 and the other objective and subjective factors described in the Registration Statement. As part of this determination, the Board concluded that no significant internal or external value-generating events had taken place between the June 30, 2021 valuation
CONFIDENTIAL TREATMENT REQUESTED BY
PYXIS ONCOLOGY, INC.