![LOGO](https://capedge.com/proxy/CORRESP/0001193125-20-165633/g872512g33o86.jpg)
June 10, 2020
Page 4
January 10, 2020 Valuation
The Board relied, in part, on the results of the January 10, 2020 valuation in its determination of the fair value of common shares of $0.56 per share as of January 19, 2020, when it granted options for the purchase of 752,862 shares to a director, and as of February 6, 2020, when it granted options for the purchase of an aggregate of 2,083,340 shares to employees. The January 10, 2020 valuation was prepared taking into account the Company’s sale of Class B preferred shares on January 10, 2020 at a price of $1.5154 per share, for aggregate proceeds of $10.0 million. In particular, the January 10, 2020 valuation determined the Company’s aggregate equity value using an OPM backsolve approach that was based on the $1.5154 price paid per share of its Class B preferred shares in the contemporaneous, arm’s-length transaction with a new, financially sophisticated investor. Between January 10, 2020 and February 6, 2020, the Company continued to operate its business in the ordinary course and there were no significant developments in its business. As a result, the Board determined that the fair value of the Company’s common shares remained $0.56 per share from January 10, 2020 to February 6, 2020.
March 16, 2020 Valuation
The Board relied, in part, on the results of the March 16, 2020 valuation in its determination of the fair value of common shares of $0.83 per share as of that same date, when it granted options for the purchase of 1,878,908 shares to an employee, and as of April 6, 2020, when it granted options for the purchase of an aggregate of 170,111 shares to employees. The principal factors contributing to the increase in the fair value of common shares from the January 10, 2020 valuation to the March 16, 2020 valuation were the increase by management and the Board in the probability-weighting of the IPO scenario to [***]% and the decrease in the DLOM in the IPO scenario to [***]%, both reflecting progress made by the Company since January 10, 2020, including the following:
| • | | On February 10, 2020, the Company held its IPO organizational meeting with its management, underwriters and advisors. |
| • | | On March 10, 2020, the Company acquired intellectual property assets from Rainier Therapeutics, Inc., including Rainier’s rights under an exclusive license agreement with Genentech, Inc., under which the Company will be able to use vofatamab as the targeting molecule in the clinical development of its earlier-stage product candidate FPI-1966. |
CONFIDENTIAL TREATMENT REQUESTED BY FUSION PHARMACEUTICALS INC.