| | |
Securities and Exchange Commission May 20, 2020 Page 10 | | CONFIDENTIAL TREATMENT REQUESTED BY APPLIED MOLECULAR TRANSPORT INC.: AMTI-001 |
PWERM was applied in the IPO scenario by reviewing information provided by management and the valuations of comparable biotechnology public companies. The IPO scenario assumed that the Company would complete an IPO on April 30, 2020, which represented management’s best estimate of the possible time to complete the IPO. A selection near the median of comparable companies was selected to represent the Company’s equity value in the event of an IPO exit. These exit values were allocated using the Company’s fully diluted shares under the assumption that all capital stock would convert into common stock at the IPO in order to maximize their financial return, with the convertible preferred stock forfeiting its liquidation preference as a result of such conversion. The resulting values were then discounted back to present value and weighted against the Company’s recent Series C convertible preferred stock financing. In September 2019 and October 2019, the Company issued and sold an aggregate of 4,816,160 shares of Series C convertible preferred stock at a purchase price of $8.71 per share for aggregate gross proceeds of approximately $41.9 million.
A DLOM of 12.5% was applied to the IPO scenario, and a DLOM of 35.0% was applied to the non-IPO scenario. The DLOM for the IPO scenario was chosen to account for the standard 180 lockup period before securityholders can sell their shares following an IPO. The DLOMs used for both scenarios reflected the Company’s then-current estimates of the time to a liquidity event.
March 6, 2020 and March 30, 2020 Grants without Giving Effect to the Repricing. At March 6, 2020 and March 30, 2020, the Board determined that the estimated fair value of the Company’s common stock was $6.14 per share in consideration of the valuation analysis as of December 31, 2019, and other objective and subjective factors as appropriate, including the fact that the Company had commenced working on its IPO, with the initial confidential submission of the Registration Statement made on February 14, 2020, the continued positive trajectory of the Company’s research programs and clinical trials, especially for the Company’s lead product candidate, AMT-101, and the continued health of the economy and U.S. capital markets. The Company considered the growing volatility in the capital markets and the potential impacts of the COVID-19 pandemic, but at the time of the March 6, 2020 grants, California, in which the Company operates, was not yet under the shelter-in-place orders. While California had put in place its initial shelter-in-place orders prior to the March 30, 2020 grants, the orders were relatively new and there was still a lot of uncertainty about coverage, duration and the general impact those orders would have, particularly on companies in the biotechnology space, at the time of those grants. As a result of these considerations, among others, the Board concluded that no significant internal or external value-affecting events had taken place between the December 31, 2019 valuation date and March 6, 2020 and March 30, 2020 that were not already reflected in the December 31, 2019 valuation.
March 6, 2020 and March 30, 2020 Grants after Giving Effect to the Repricing and May 14, 2020 Grants
The following section discusses the underlying valuations and analysis applicable to the March 6, 2020 and March 30, 2020 stock option grants after giving effect to the repricing and to the May 14, 2020 grants.
March 31, 2020 Valuation. In preparing the March 31, 2020 valuation, the Company continued to determine the enterprise value of the Company using the PWERM. PWERM was determined to be the appropriate method due to the Company’s ability to estimate potential exit events and associated
CONFIDENTIAL TREATMENT REQUESTED BY
APPLIED MOLECULAR TRANSPORT INC.