Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Q 2 . Marlie's and 'Tortie's venture Borsolona produces recasable plasbic - he shopping bap made ont of used tea leaves. They managed to obtain

Q2. Marlie's and 'Tortie's venture Borsolona produces recasable plasbic-he shopping bap made ont
of used tea leaves. They managed to obtain financing from I piscilo Ventures throbagh comvertible
preferred stock. They secured an irvestment of $3M at a premoney valuation of $6M. The
convertible's preferred terms are given by a liquidation preference of 1.33x and a divalend of R.33**h.
The expected exir is projected four years down the roak.
Just befote they were about to contemplate 1issilo's terms, the two founders also receive a financing!
offer from Pressilo Partners, another verature firm that is very active in packapaing and distribution
supply chains. P'ressilo offers a more attractive per-money valuation of $7M and offers to invest
through participating preferred stock with the same preferred terms as Lissilo.
(10 marks)
Compute Lissilo's ownership share.
Compute lissilo's preferred temms at the cxpected time of exit.
Compute the coeversion threshold for this security at the expected time of exit.
Would the conversion threshold increase or decrease in the case that the exit occurs rwo years affer
financingr?
What would be the cash flow to Marlie and Tortic if Borsolona was sold at $20M after four years?
Compute the conversion threshold for Pressilo.
Compute the cash flow to the founders if Borsolona is sold at $20M after four years.
Which offer should Marlie and Tortie aceppt?
Would Marlie and Tortie change their choice with a cap to the participating at $15M?After successfully graduating from your University, you start working for a local VC company. As a first task your boss asks you to value a potential investment into a biotech start-up (NextBigThing). Currently the company has no sales. It just started the clinical testing of a new drug to cure breast cancer. A colleague tells you that clinical trials for this type of drug usually take about five years and that once the drug is approved the company could either exit via an IPO or be sold to one of the major pharmaceutical companies. You do some research and find the following set of similar companies that were sold recently (last 24 months).(All numbers inSales (t+1)Market value (in t) Type of Exit million US$)(debt + equity) BioNow2001,852Acquisition FastDrug1311,310Acquisition BigBio2612,107Acquisition SuperGen83601Acquisition NextGen471,030Acquisition TechGen1987,486IPO DrugTech2178,042IPO
1. How would you tackle this problem? What information would you need to come up with a reasonable and well-founded valuation of the business. (2 marks)2. Given this information, how would you value NextBigThing today? Assume that you expect sales of $120 million in the first year after the drug approval and that your VC uses a 50% hurdle rate.(4 marks)3.Is your valuation in 2. pre- or post-money? (1 marks)4.The founders of NextBigThing offer your VC a 20% stake for $20 million. Given your valuation, is that offer a reasonable price or not? Do you need any additional information to make that call? If you do, what information do you need? (3 marks)
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Investments

Authors: Zvi Bodie, Alex Kane, Alan J. Marcus

5th Edition

0072339160, 978-0072339161

More Books

Students also viewed these Finance questions