☐ | Check the box if the filing relates solely to preliminary communications made before the commencement of a tender offer. |
Amendment: SEC Form SC 14D9/A filed by KalVista Pharmaceuticals Inc.
Item 4. | The Solicitation or Recommendation. |
1. | By adding the bold and underlined text to the sixth full paragraph on page 16 in the section captioned “—Background of the Offer and the Merger” as follows: |
2. | By adding the bold and underlined text to the fifth full paragraph on page 19 in the section captioned “—Background of the Offer and the Merger” as follows: |
3. | By adding the bold and underlined text to the first full paragraph on page 22 in the section captioned “—Background of the Offer and the Merger” as follows: |
4. | By adding the bold and underlined text to the third full paragraph on page 22 in the section captioned “—Background of the Offer and the Merger” as follows: |
5. | By adding the bold and underlined text to the second full paragraph on page 23 in the section captioned “—Background of the Offer and the Merger” as follows: |
6. | By replacing the ‘Management Projections’ table on page 29 in the section captioned “—Certain Unaudited Prospective Financial Information of the Company” with the below table: |
Calendar year ended December 31, | |||||||||||||||||||||||||||
2026(1)(2) | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | |||||||||||||||||||
Net Revenue | $185 | $279 | $350 | $446 | $601 | $588 | $609 | $638 | $651 | ||||||||||||||||||
Gross Profit | $150 | $232 | $296 | $384 | $532 | $517 | $537 | $564 | $576 | ||||||||||||||||||
R&D Expense | $(90) | $(71) | $(50) | $(39) | $(39) | $(40) | $(40) | $(40) | $(41) | ||||||||||||||||||
SG&A Expense | $(141) | $(143) | $(146) | $(148) | $(150) | $(153) | $(156) | $(158) | $(161) | ||||||||||||||||||
Depreciation | $(1) | $(1) | $(1) | $(2) | $(2) | $(2) | $(2) | $(2) | $(2) | ||||||||||||||||||
Stock-Based Compensation | $(16) | $(16) | $(16) | $(15) | $(16) | $(16) | $(16) | $(16) | $(17) | ||||||||||||||||||
Operating Income | $(99) | $1 | $84 | $180 | $325 | $307 | $323 | $347 | $356 | ||||||||||||||||||
(Less): Taxes | — | $(0) | $(18) | $(38) | $(69) | $(65) | $(68) | $(74) | $(75) | ||||||||||||||||||
(Less): Change in NWC | $(9) | $(10) | $(7) | $(10) | $(10) | $(4) | $(2) | $(3) | $(1) | ||||||||||||||||||
(Less): CapEx | $(1) | $(1) | $(1) | $(2) | $(2) | $(2) | $(2) | $(2) | $(2) | ||||||||||||||||||
Plus: D&A | $1 | $1 | $1 | $2 | $2 | $2 | $2 | $2 | $2 | ||||||||||||||||||
Unlevered Free Cash Flow | $(69) | $(10) | $59 | $132 | $246 | $237 | $252 | $271 | $279 | ||||||||||||||||||
Calendar year ended December 31, | ||||||||||||||||||||||||
2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | |||||||||||||||||
Net Revenue | $681 | $704 | $696 | $705 | $352 | $176 | $88 | $44 | ||||||||||||||||
Gross Profit | $604 | $627 | $621 | $627 | $325 | $163 | $81 | $41 | ||||||||||||||||
R&D Expense | $(41) | $(41) | $(41) | $(42) | $(21) | $(10) | $(5) | $(3) | ||||||||||||||||
SG&A Expense | $(164) | $(166) | $(169) | $(172) | $(85) | $(42) | $(21) | $(11) | ||||||||||||||||
Depreciation | $(2) | $(2) | $(2) | $(2) | $(1) | $(1) | $(0) | $(0) | ||||||||||||||||
Stock-Based Compensation | $(17) | $(17) | $(17) | $(18) | $(9) | $(4) | $(2) | $(1) | ||||||||||||||||
Operating Income | $381 | $400 | $390 | $393 | $210 | $105 | $53 | $26 | ||||||||||||||||
(Less): Taxes | $(81) | $(85) | $(83) | $(83) | $(45) | $(22) | $(11) | $(6) | ||||||||||||||||
(Less): Change in NWC | $(3) | $(2) | $1 | $(1) | $35 | $18 | $9 | $4 | ||||||||||||||||
(Less): CapEx | $(2) | $(2) | $(2) | $(2) | $(1) | $(1) | $(0) | $(0) | ||||||||||||||||
Plus: D&A | $2 | $2 | $2 | $2 | $1 | $1 | $0 | $0 | ||||||||||||||||
Unlevered Free Cash Flow | $297 | $313 | $308 | $308 | $201 | $100 | $50 | $25 | ||||||||||||||||
(1) | In April 2026 and following the end of the Company’s first fiscal quarter, the Company’s senior management updated the financial projections to reflect the Company’s actual financial results through that first quarter and those updated figures are reflected for the year 2026 in this table and in Centerview’s analyses. |
(2) | Values for Taxes, Change in NWC, D&A and Unlevered Free Cash Flow in 2026 are for 2Q’26 to 4Q’26. |
7. | By adding the bold and underlined text to the list on page 33 in the section captioned “Opinion of Centerview Partners LLC – Selected Public Company Analysis” as follows: |
EV/2029E Revenue Multiple | |||
Agios Pharmaceuticals, Inc. | 0.7x | ||
BioCryst Pharmaceuticals, Inc. | 2.4x | ||
Catalyst Pharmaceuticals, Inc. | 3.7x | ||
Liquidia Corporation | 2.9x | ||
Pharming Group N.V. | 2.8x | ||
Travere Therapeutics, Inc. | 2.8x | ||
Zevra Therapeutics, Inc. | 1.3x | ||
8. | By adding the bold and underlined text and footnote to the table on page 34 in the section captioned “Opinion of Centerview Partners LLC – Selected Precedent Transaction Analysis” as follows: |
Date Announced | Target | Acquiror | EV / 4-Yr Forward Revenue Multiple | 1-Day Premium(1) | ||||||||
Apr-26 | Soleno Therapeutics, Inc. | Neurocrine Biosciences, Inc. | 2.8x | +34% | ||||||||
Mar-26 | Day One Biopharmaceuticals, Inc. | Servier Pharmaceuticals LLC | 3.3x | +114% | ||||||||
Nov-25 | Avadel Pharmaceuticals plc | Alkermes plc | 4.1x | +33% | ||||||||
Apr-25 | SpringWorks Therapeutics, Inc. | Merck KGaA | 2.6x | +17% | ||||||||
May-24 | Calliditas Therapeutics AB | Asahi Kasei Corporation | 1.7x | +83% | ||||||||
May-23 | CTI BioPharma Corp. | Swedish Orphan Biovitrum AB | 3.5x | +89% | ||||||||
Jan-23 | Albireo Pharma, Inc. | Ipsen S.A. | 2.5x | +84% | ||||||||
Jan-23 | Amryt Pharma plc | Chiesi Farmaceutici S.p.A. | 2.1x | +107% | ||||||||
(1) | Premiums calculated by comparing the per share acquisition price (excluding contingent consideration) in each transaction to the |
9. | By removing the strikethrough text and adding the bold and underlined text to the second full paragraph on page 34 in the section captioned “Opinion of Centerview Partners LLC – Selected Public Company Analysis” as follows: |
10. | By removing the strikethrough text and adding the bold and underlined text to the first full paragraph on page 35 in the section captioned “Opinion of Centerview Partners LLC – Selected Precedent Transaction Analysis” as follows: |
11. | By removing the strikethrough text and adding the bold and underlined text to the third full paragraph on page 35 in the section captioned “Opinion of Centerview Partners LLC – Discounted Cash Flow Analysis” as follows: |
12. | By adding the bold and underlined text to the second bullet on page 36 in the section captioned “Opinion of Centerview Partners LLC – Other Factors” as follows: |
• | Analyst Price Target Analysis. Centerview reviewed stock price targets for the Shares in nine publicly available Wall Street research analyst reports as of April 28, 2026, which indicated low and high price targets for the Shares ranging from $22.00 to $42.00 per Share. |
1. | By deleting the paragraph on page 42 in the section captioned “—Legal Proceedings” and replacing it with the following paragraphs: |
2. | By adding a new paragraph at the end of the section captioned “—U.S. Antitrust” on page 42 as follows: |
3. | By adding a new paragraph at the end of the section captioned “—Antitrust and Foreign Direct Investment (“FDI”) Filings—Germany Antitrust” on page 43 as follows: |
4. | By adding a new sentence at the end of the first paragraph under the section captioned “—Antitrust and Foreign Direct Investment (“FDI”) Filings—Italy FDI” on page 43 as follows: |
KALVISTA PHARMACEUTICALS, INC. | ||||||
By: | /s/ Benjamin L. Palleiko | |||||
Name: | Benjamin L. Palleiko | |||||
Title: | Chief Executive Officer | |||||