October 2, 2020
Page 7
![LOGO](https://capedge.com/proxy/CORRESP/0001193125-20-262777/g31402g1002131024847.jpg)
In connection with the grants of stock options made on February 20, 2020, March 10, 2020, May 12, 2020, June 10, 2020 and June 26, 2020, the Board, with input from management, concluded that the estimated fair value of the Company’s common stock was $[***] per share in consideration of the valuation analysis as of December 24, 2019 and other objective and subjective factors described on page 107 of the Registration Statement.
June 30, 2020 Valuation and June 26, 2020 Grants
A valuation was performed by the Company with the assistance of a third-party independent valuation specialist that determined the fair value of the Company’s common stock as of June 30, 2020 to be $[***] per share (the “June 30, 2020 Valuation”).
For the June 30, 2020 Valuation, the Company employed the PWERM to compute the probability-weighted value of the common stock across five scenarios. The Company anticipated five potential future events (collectively, the “June 30, 2020 Scenarios”):
| (i) | an IPO by [***] (the “IPO (Early) Scenario”); |
| (ii) | an IPO by [***] (the “IPO (Early 2) Scenario”); |
| (iii) | an IPO by [***] (the “IPO (Late) Scenario”); |
| (iv) | a private merger by [***] (the “M&A Scenario”); and |
| (v) | the Company continuing to remain privately held (the “Stay Private Scenario”). |
The Company weighted the aggregate probability of the IPO (Early) Scenario at [***]%, the IPO (Early 2) Scenario at [***]%, the IPO (Late) Scenario at [***]%, the M&A Scenario at [***]% and the Stay Private Scenario at [***]%. The Company believes that the June 30, 2020 Scenarios used in the June 30, 2020 Valuation and the probability weighting of each such event were appropriate at the time, in light of the Company’s stage of development and operating results, its prospects for an IPO in the near term, the feasibility of completing an IPO, and general conditions in the capital markets, including with respect to IPOs. The timing of these scenarios was determined based primarily on input from the Board and management.
A DLOM of [***]% was applied in the IPO (Early) Scenario, a DLOM of [***]% was applied in the IPO (Early 2) Scenario, a DLOM of [***]% was applied in the IPO (Late) Scenario, a DLOM of [***]% was applied in the M&A Scenario and a DLOM of [***]% was applied in the Stay Private Scenario. In each case, the DLOM was estimated based on consideration of both a protective put analysis, as well as the Finnerty Method. Applying the estimated probabilities of [***]% to the IPO (Early) Scenario, [***]% to the IPO (Early 2) Scenario, [***]% to the IPO (Late) Scenario, [***]% to the M&A Scenario and [***]% to the Stay Private Scenario, the Company estimated that the fair value of common stock as of June 30, 2020 was $[***] per share on a minority, non-marketable basis.
|
[***] Certain information in this document has been omitted and filed separately with the Securities and Exchange Commission. Confidential treatment has been requested by Aligos Therapeutics, Inc. with respect to portions of this letter. |
CONFIDENTIAL TREATMENT REQUESTED BY ALIGOS THERAPEUTICS, INC. ALGS-1007 |