U.S. Securities and Exchange Commission
January 19, 2024
Page Six
For purposes of the December 31, 2022 Valuation, the OPM reflected the Company’s issuance and sale of 9,876,955 shares of Series B convertible preferred stock in the Series B Preferred Stock Financing. Shares of the Company’s Series B convertible preferred stock were issued and sold at a purchase price of $6.00 per share. In determining the implied total equity value under the Backsolve Method, the Company used an estimated volatility of [***]% and an estimated time to liquidity of [***] years in the sale scenario, based on management’s best estimates of a liquidity event at such time. In addition, the DLOM for the Common Stock for purposes of the December 31, 2022 Valuation was concluded to be [***]%. Prior to application of the DLOM, the valuation of the Common Stock was $[***] per share. Under the December 31, 2022 Valuation, the indicated equity value of the Company was approximately $[***] million, representing a [***]% discount from the implied pre-money valuation at the midpoint of the Preliminary Price Range.
For the period from January 2023 through October 2023, the IPO market for biotechnology companies remained less active than historical levels. As a result, the Board could not predict when the market would improve or whether an IPO could be completed, and did not initiate an IPO process. Due to these factors, the Board determined that the estimated fair value of Common Stock set forth in the December 31, 2022 Valuation continued to be representative of the fair value of Common Stock as of each of April 14, 2023, April 19, 2023, July 12, 2023, and October 12, 2023. The Board determined the fair value of the Common Stock for the stock options granted or repriced between January 1, 2023 and October 12, 2023 to be $[***] per share.
November 20, 2023 Valuation – December 20, 2023 Stock Option Grant
On December 20, 2023, the Company granted stock options to purchase a total of [***] shares of Common Stock at an exercise price of $[***] per share. The Board determined the fair value of the Common Stock at the time of the grant to be $[***] per share based on a number of factors, including the November 20, 2023 Valuation.
For the November 20, 2023 Valuation, the fair value of the Common Stock was estimated using the Hybrid Method, with the sale scenario using the OPM being weighted at [***]% and the IPO scenario using a fully-diluted allocation being weighted at [***]%.
The total equity value in the sale scenario was estimated using the Backsolve Method as of November 20, 2023, the date of the closing of the Series C convertible preferred stock financing (the “Series C Preferred Stock Financing”). For purposes of the November 20, 2023 Valuation, the Backsolve Method reflected the Company’s issuance and sale of 9,547,802 shares of Series C Preferred Stock Financing, primarily to new investors in the Company. In determining the implied total equity value under the Backsolve Method, the Company used an estimated volatility of [***]% and an estimated time to liquidity of [***] years, based on management’s best estimates of a liquidity event at such time.
In the IPO scenario of the Hybrid Method, the Company’s total equity value as of the valuation date for the November 20, 2023 Valuation was allocated to the Company’s equity securities within an OPM framework on an as-if-converted basis while also considering the optionality of the Company’s stock options, assuming an IPO event to occur in the six months following the Series C Preferred Stock Financing on November 20, 2023. The Company believes that the nature of the scenarios used in the Hybrid Method and the scenario timings and probabilities were appropriate in light of the Company’s stage of development, and in particular, the status of its clinical development efforts and financial position, external market conditions affecting the biotechnology industry, the volatility in the capital markets, especially with respect to IPOs, and the relative likelihood of achieving an IPO in light of prevailing market conditions. The Company deemed it appropriate to include a [***]% weighting for the IPO scenario because around the time of the November 20, 2023 Valuation, the Company was reconsidering its IPO plans and evaluated going public
FOIA Confidential Treatment Requested by Alto Neuroscience, Inc.
Cooley LLP 55 Hudson Yards New York, NY 10001
T:+1 212 479 6000 f:+1 212 479 6275 cooley.com