June 4, 2020
Page Seven
May 8, 2020 Valuation; May 8, 2020 Option Grants
On May 8, 2020, the Company granted options to purchase an aggregate of [***] common shares at an exercise price of $[***] per share. The Board determined the fair value at the time of the grants was $[***] based on a number of factors, including the May 8, 2020 valuation.
The May 8, 2020 valuation was performed using the Hybrid Method, which considered an IPO scenario and a merger and acquisition scenario. For those future-event scenarios, the Company’s management determined that the probability for the IPO scenario was [***]%, and for the merger and acquisition scenario was [***]%.
In determining the enterprise value for the IPO scenario, the Company applied the guideline public company method under the market approach, which analyzed enterprise values at the IPO date of publicly traded companies in the life sciences and biotechnology sectors that recently completed IPOs. For the IPO scenario, the Company applied the direct waterfall equity allocation method. The Company estimated time to completion for the IPO as [***] years and applied a risk-adjusted discount rate of [***]% and a DLOM of [***]%.
In determining the enterprise value for the merger and acquisition scenario, the Company applied the market approach (recent transaction method) to obtain the equity value of the Company. The valuation utilized the OPM to arrive at a common share valuation before discounts. A DLOM of [***]% was then applied to the common share value.
Using the Hybrid Method, the value of the Company’s common shares was estimated to be $[***] per share as of May 8, 2020. Based on that result as well as consideration of other qualitative factors, the Company’s Board determined that the fair value of the Company’s common shares as of May 8, 2020 was $[***] per share. The primary reason for the increase in the concluded fair market value per share of $[***] in the May 8, 2020 valuation, as compared to the estimated fair market value per share of $[***] in the February 27, 2020 valuation, was due to the Company’s submission of a confidential draft registration statement to the Commission on April 6, 2020, which gave the Company some visibility into the probability and timing of an IPO. Unexpected systemic events like the biotech IPO market cooling, fatigue from institutional investors, the effects of the ongoing COVID-19 pandemic, or other development setbacks could materially impact the viability of the Company’s IPO or the Company’s aspirations to continue pursuing one. Furthermore, the Representatives had not yet provided pricing indications.
May 29, 2020 Valuation; May 29, 2020 Option Grants
On May 29, 2020, the Company granted options to purchase an aggregate of [***] common shares at an exercise price of $[***] per share. The Board determined the fair value at the time of the grants was $[***] based on a number of factors, including the May 29, 2020 valuation.
The May 29, 2020 valuation was performed using the Hybrid Method, which considered an IPO scenario and a merger and acquisition scenario. For those future-event scenarios, the Company’s management determined that the probability for the IPO scenario was [***]%, and for the merger and acquisition scenario was [***]%.
In determining the enterprise value for the IPO scenario, the Company applied the guideline public company method under the market approach, which analyzed enterprise values at the IPO date of publicly traded companies in the life sciences and biotechnology sectors that recently completed IPOs. For the IPO scenario, the Company applied the direct waterfall equity allocation method. The Company estimated time to completion for the IPO as [***] years and applied a risk-adjusted discount rate of [***]% and a DLOM of [***]%.
[***] Certain confidential information contained in this document, marked by bracketed asterisks, has been omitted and filed separately with the Commission pursuant to 17 C.F.R. § 200.83.
Cooley LLP 55 Hudson Yards New York, NY 10001-2157
t: (212) 479-6000 f: (212) 479-6275 cooley.com