Item 4.
The Solicitation or Recommendation.
Item 4 of the Schedule 14D-9 is hereby amended and supplemented as follows:
The last paragraph on page 21 under the heading "Item 4. The Solicitation or Recommendation - Background and Reasons for the Company Board's Recommendation - Background of the Offer and the Merger" of the Schedule 14D-9 is amended and supplemented as follows:
On April 4, 2025, Novartis submitted a written non-binding indication of interest to acquire the Company for $3.00 per share in cash and a CVR of $1.50 per share, with such CVR becoming payable upon the Company receiving FDA approval of farabursen in ADPKD. This proposal did not, nor did any subsequent proposal received by the Company, address, nor at any point prior to the signing of the Merger Agreement did representatives of the Company come to any arrangement with any bidder or their respective affiliates regarding, the post-transaction employment of Company management. Prior to the execution and delivery of the Merger Agreement, the parties engaged in general discussions regarding preserving the pre-closing compensation of the Company's employees after closing, but no agreement was reached other than as described herein and as set forth in the Merger Agreement.
The first paragraph under the heading "Item 4. The Solicitation or Recommendation - Opinion of Evercore Group L.L.C. - Summary of Evercore's Financial Analyses - Discounted Cash Flow Analysis" beginning on page 36 of the Schedule 14D-9 is amended and supplemented as follows:
Evercore performed a discounted cash flow analysis of the Company to calculate the estimated present value of the standalone unlevered, after-tax free cash flows (defined as EBIT, less taxes), plus depreciation and amortization, less capital expenditures and changes in net working capital) that the Company was forecasted to generate during the fiscal years 2025 through 2045 based on the Financial Projections. Evercore calculated terminal values for the Company by applying a perpetuity growth rate of negative 70%, which value was selected based on Evercore's professional judgment and experience, to a terminal year estimate of the unlevered, after-tax free cash flows that the Company was forecasted to generate based on the Financial Projections. The cash flows were then discounted to present value as of June 30, 2025, using discount rates ranging from 15.5% to 18.5%, which were based on an estimate of the Company's weighted average cost of capital, and the mid-year cash flow discounting convention. Evercore estimated the Company's weighted average cost of capital based on considerations that Evercore deemed relevant in its professional judgment and experience. Based on (a) this range of implied enterprise values, (b) the Company's estimated net cash of $192 million (calculated as cash, cash equivalents, short-term investments and restricted cash estimated as of June 30, 2025), (c) the present value of tax savings from the Company's estimated usage of net operating losses of $39 million, (d) the present value of the cost of projected future financings of negative $47 million, (e) the Company's estimated gross debt of $0 as of June 30, 2025, and (f) the number of fully diluted shares of Shares outstanding as of April 28, 2025 (calculated based on approximately 69.19 million Shares outstanding and taking into account the dilutive impact under the treasury stock method of approximately 20.95 million outstanding Company Options with a weighted average exercise price of $1.78 per share, 1.85 million Warrants with an exercise price of $7.46 per Share, 0.65 million restricted stock units and 34.14 million Preferred Shares, if converted, and taking into account, as directed by the Company's management, the expected dilutive effect of an assumed $150 million capital financing in 2025), in each case as provided by the Company's management, this analysis indicated a range of implied equity values per share of Shares of $2.45 to $5.90, in each case rounded to the nearest $0.05, compared to the Closing Amount of $7.00 per Share. Any future value to be received by the holders of Shares from the CVR would represent additional consideration in excess of the indicated per share value ranges derived from Evercore's discounted cash flow analysis.
The paragraph under the heading "Item 4. The Solicitation or Recommendation - Opinion of Evercore Group L.L.C. - Summary of Evercore's Financial Analyses - Discounted Cash Flow Analysis - Other Factors - Last 52-Week Trading Range" on page 37 of the Schedule 14D-9 is amended and supplemented as follows:
Evercore reviewed historical trading prices of the Shares during the 52-week period ended April 28, 2025, noting that the low and high closing prices during such period ranged from $0.95 (on January 29, 2025) to $3.50 (on April 28, 2025) per Share, respectively, in each case rounded to the nearest $0.05, and a median broker price target of $7.50 per Share.