Item 4 of the Schedule 14D-9 is hereby amended and supplemented
by replacing the subsection entitled Discounted Cash Flow Analysis (which is on page 29) in its entirety with the following subsection:
Discounted Cash Flow Analysis
Centerview performed a discounted cash flow analysis of the Company based on the Forecasts and the calculations of risk-adjusted, after-tax unlevered free cash flows (for more details, including the unlevered free cash flows used in Centerviews analysis, please see the section titled
Management Projections).
A discounted cash flow analysis is a traditional valuation methodology used to derive a valuation of an asset or set of assets by calculating the present value of estimated future cash flows of the asset or set of assets. Present
value refers to the current value of future cash flows and is obtained by discounting those future cash flows by a discount rate that takes into account macroeconomic assumptions and estimates of risk, the opportunity cost of capital, expected
returns and other appropriate factors.
In performing this analysis, Centerview calculated an implied per share equity value range for the
Shares, by:
(a) discounting to present value as of December 31, 2020 using discount rates ranging from 7.5% to 9.5% (reflecting
Centerviews analysis of the Companys weighted average cost of capital using the Capital Asset Pricing Model and based on considerations that Centerview deemed relevant in its professional judgment and experience, taking into account
certain metrics including levered and unlevered betas for comparable group companies) and using the mid-year convention, the forecasted risk-adjusted, after-tax
unlevered free cash flows of the Company over the period beginning on January 1, 2021 and ending on December 31, 2028 utilized by Centerview at the direction of the Company management and approved by the Company Board for use by Centerview
as set forth in the section titled Management Projections and, adding to the foregoing result in (a),
(b) the
Companys estimated net cash of $125 million as of December 31, 2020, as set forth in the Internal Data.
Centerview
divided the results of the foregoing calculations by the Companys fully diluted Shares outstanding (determined using the treasury stock method and taking into account outstanding
in-the-money options and restricted stock units) as of October 15, 2020 described above, as set forth in the Internal Data.
This analysis resulted in an implied per Share equity value range for the Shares of approximately $63.73 to $67.37. Centerview then compared
this range to the Offer Price of $88.50 per Share in cash, without interest, proposed to be paid in the Offer and the Merger to the holders of Shares (other than Excluded Shares) pursuant to the Merger Agreement.
Item 4 of the Schedule 14D-9 is hereby amended and supplemented by replacing the second bullet point under the
subsection entitled Other Factors (which is on page 29) in its entirety with the following bullet point:
|
|
Analyst Price Target Analysis. Centerview reviewed the stock price target for the Shares of $100.00 per
Share in the Wall Street research analyst report, which was the only publicly available report on the price target for the Shares as of October 16, 2020.
|
Item 8. ADDITIONAL INFORMATION.
Item 8 of the Schedule 14D-9 is hereby amended and supplemented by adding the following paragraphs as the fourth and fifth paragraphs under the subsection entitled Legal Proceedings on page 37:
On November 18, 2020, a purported stockholder of the Company filed a complaint in the United States District Court of the Southern
District of New York against the Company and its directors, captioned Kenneth Jacobs v. BioSpecifics Technologies Corp., et al., Case No. 1:20-cv-09718. The
complaint is