January 22, 2021. In addition, a [***]% discount was applied for lack of marketability due to the company being privately held. The exit value of the company in the SPAC scenario was estimated to be $[***]. In the M&A scenario, the third-party valuation calculated the market adjusted equity value of the company and applied a [***]% discount for lack of marketability due to the company being privately held. The resulting fair value of a share of common stock in the SPAC scenario was $[***], and the resulting fair value of a share of common stock in the M&A scenario was $[***]. The Hybrid Method weighted the SPAC scenario at [***]% and the M&A scenario at [***]%. The resulting fair value of the common stock was $0.58 per share or, after applying the relevant conversion ratios in connection with the Reorganization, $2.647.
The Board relied on the results of the January 2021 UNS Valuation in its determination of the fair value of the common stock of $2.647 per share for the 14,072,334 options granted on January 26, 2021.
Summary of COVAXX Valuation Reports
August 7, 2020 (Used for August 22, 2020 and August 24, 2020 Share-Based Awards)
An independent third-party valuation was performed on August 7, 2020 for COVAXX (the “August 2020 COVAXX Valuation”). In preparing the August 2020 COVAXX Valuation, the third-party valuation was performed using the market approach, specifically the recent transactions method. The company’s recent Series A-1 preferred stock offering provided a relevant basis for determining at arm’s length the overall value of the company. The company’s Series A-1 preferred stock offering closed in August 2020 at a price of $9.5300 per share (before applying the relevant conversion ratios in connection with the Reorganization). The OPM was then used to allocate the equity value. Key assumptions such as volatility and expected term were estimated with reference to the company’s outlook and market participants assumptions. In addition, a [***]% discount was applied for lack of marketability due to the company being privately held. The resulting value of the common stock was $2.64 per share, or, after applying the relevant conversion ratios in connection with the Reorganization, $0.777 per share.
The Board relied on the results of the August 2020 COVAXX Valuation in its determination of the fair value of the common stock of $0.777 per share for the 3,087,965 options granted on August 22, 2020 and the 811,308 options granted on August 24, 2020.
January 22, 2021 (Used for February 11, 2021 Share-Based Awards)
An independent third-party valuation was performed on January 22, 2021 for COVAXX (the “January 2021 COVAXX Valuation”). In preparing the January 2021 COVAXX Valuation, the third-party valuation was performed using the Hybrid Method to value the common stock of the company. Management identified two likely scenarios for the company: (1) a SPAC scenario and (2) an M&A scenario. The M&A scenario utilized the market adjusted equity value method to determine the equity value and allocated the equity value to the respective share classes using the OPM. The market adjusted equity value method utilizes the equity value of the previous valuation and it is adjusted for the company’s internal development efforts as well as market conditions. Under the SPAC scenario, the third-party valuation utilized the direct waterfall approach to allocate the value to the common stock. Using the Hybrid
7
CONFIDENTIAL TREATMENT REQUESTED BY VAXXINITY, INC. UNDER SEC RULE 83