EX-99.(C)(3) 3 ny20005635x6_exc3.htm EXHIBIT (C)(3)

Exhibit (c)(3)

 S T R I C T L Y P R I V A T E A N D C O N F I D E N T I A L  October 23rd, 2022  Project Zeus  Presentation to the Board of Directors 
 

 C O N F I D E N T I A L  P R O J E C T Z E U S  Preliminary Working Draft – For Discussion Purposes Only  Zeus last 12 months stock price performance – for reference only  Source: Company filings, press releases, FactSet as of 10/21/22  Note: Unaffected date (09/30/22) represents last trading day before Sparrow submitted non-binding offer to acquire remaining shares in Zeus  10/22 final proposal: $27.00  Unaffected 52-week high (11/03/21): $23.87 $24.54  10/02 proposal: $22.75  Unaffected calendar year high (09/12/22): $20.44  Unaffected price (09/30/22): $17.96  Stock price  1 
 

 C O N F I D E N T I A L  P R O J E C T Z E U S  Preliminary Working Draft – For Discussion Purposes Only  Select precedent all-cash squeeze-out acquisitions – for reference only  Source: FactSet and Company filings  Note: Market data as of 10/21/22; Represents select United States all-cash minority squeeze-out offers (both completed and pending) of over $100mm since 2008 where the acquiror owned 50% or more in the target; Excludes management buyouts  1 Announcement date defined as the date of announcement of definitive agreement; 2 Unaffected closing share price prior to first public offer  Transaction details  Offer price  Offer Premium to  unaffected2  Ann. Date1  Acquiror  Target  Tender / Vote  % stake acquired  Deal value ($mm)  Initial  Final  %  change  Initial  Final  21-Jun-22  TPG Capital LP  Convey Health Solutions  Holdings  Vote  25.3%  $163  $9.00  $10.50  16.7%  108.3%  143.1%  02-Jun-22  Brookfield Asset Management / Hartree Partners  Sprague Resources LP  Vote  25.5%  $127  $16.50  $19.00  15.2%  10.6%  27.3%  25-May-22  Axar Capital Management LP  StoneMor Partners LP  Vote  25.4%  $109  $3.00  $3.50  16.7%  43.5%  67.5%  09-Nov-21  Geneve Corp  Independence Holding Co  Vote  37.5%  $335  $50.00  $57.00  14.0%  19.0%  35.7%  24-Aug-21  Banco Santander SA / Santander Holdings USA  Santander Consumer USA  Tender  19.8%  $2,530  $39.00  $41.50  6.4%  7.1%  13.9%  08-Mar-21  Roivant Sciences Ltd  Immunovant Inc  –  42.5%  –  $15.39  –  –  –  –  12-Nov-20  Sparrow Biopharma Inc  Urovant Sciences Ltd  Vote  28.0%  $217  $12.50  $16.25  30.0%  58.0%  105.4%  31-Aug-20  Ionis Pharmaceuticals  Akcea Therapeutics  Tender  24.1%  $536  $16.00  $18.15  13.4%  40.6%  59.5%  19-Aug-20  Dufry AG  Hudson Ltd.  Vote  42.6%  $311  $7.70  $7.70  –  50.1%  50.1%  21-Feb-20  Kyocera Corp  AVX Corp  Tender  28.0%  $1,046  $19.50  $21.75  11.5%  29.7%  44.6%  09-May-19  Employers Mutual Casualty Co.  EMC Insurance Group Inc  Vote  45.5%  $371  $30.00  $36.00  20.0%  25.1%  50.1%  19-Jun-18  Roche Holdings AG  Foundation Medicine Inc  Tender  43.4%  $2,257  $133.00  $137.00  3.0%  30.5%  34.4%  06-Sep-16  Icahn Enterprises L.P.  Federal-Mogul Holdings Corp.  Tender  18.0%  $305  $7.00  $10.00  42.9%  40.6%  100.8%  26-Jul-16  American Financial Group Inc  National Interstate Corp  Vote  48.7%  $315  $30.00  $32.00  6.7%  32.7%  41.5%  09-Mar-16  Hallmark Cards Inc  Crown Media Holdings Inc  Tender  9.7%  $176  $5.05  $5.05  –  2.4%  2.4%  16-Sep-13  Chiesi Farmaceutici S.p.A  Cornerstone Therapeutics Inc  Vote  35.0%  $265  $6.55  $9.50  45.0%  22.4%  77.6%  01-Mar-13  Danfoss A/S  Sauer-Danfoss Inc  Tender  24.4%  $690  $49.00  $58.50  19.4%  24.4%  48.6%  21-Apr-11  CNA financial corporation  CNA Surety corporation  Tender  38.0%  $466  $22.00  $26.55  20.7%  14.3%  37.9%  21-Mar-10  CONSOL Energy Inc.  CNX Gas Corp.  Tender  16.7%  $967  $38.25  $38.25  –  45.8%  45.8%  25th percentile  24.3%  $229  6.5%  19.9%  36.2%  Average  30.4%  $621  15.6%  33.6%  54.8%  Median  28.0%  $325  14.6%  30.1%  47.2%  75th percentile  40.3%  $652  19.8%  42.8%  65.5%  Healthcare deals  (USD$ in millions, except per share data); Based on public information  2 
 

 ($mm except mm for share count and $ / share for per share data); Based on Sparrow management assumptions and public information   Final proposal value per share  $27.00  Common shares outstanding  96.8  Fully diluted shares outstanding  107.7  Fully diluted equity value  $2,908  (+) Net debt1  25  Illustrative transaction value  $2,933  Value of current stake  Current shares held2  45.8  % DSP ownership2  42.5%  Total equity value of current stake2  $1,237  Remaining shares to be acquired  61.9  % ownership of remaining stake  57.5%  Total equity value of remaining stake  $1,672  Premium / (Discount) to:  Current price (10/21/22)  $24.54  10%  Unaffected price (09/30)  $17.96  50%  52-week high (as of 09/30)  $23.87  13%  52-week low (as of 09/30)  $7.78  247%  VWAP from proposal (since 10/03)  $24.66  9%  30 - day VWAP (as of 09/30)  $18.09  49%  60 - day VWAP (as of 09/30)  $17.38  55%  90 - day VWAP (as of 09/30)  $16.23  66%  C O N F I D E N T I A L  P R O J E C T Z E U S  Preliminary Working Draft – For Discussion Purposes Only  Summary of proposal – for reference only  Source: Sparrow management projections; company filings, press releases, FactSet as of 10/21/22  Note: Unaffected date (09/30/22) represents last trading day before Sparrow submitted non-binding offer to acquire remaining shares in Zeus  1 Sparrow management estimates as of 03/31/23; 2 Excludes Raven Top-Up Shares  3 
 

 C O N F I D E N T I A L  P R O J E C T Z E U S  Preliminary Working Draft – For Discussion Purposes Only  Unaffected price (09/30)  $17.96  10/02  proposal  $22.75  $25.00  $25.25  $25.50  $25.75  $26.00  $26.25  $26.50  $26.75  10/22  final proposal  $27.00  Premium / (discount) analysis  Current price (10/21/22)  $24.54  (27%)  (7%)  2%  3%  4%  5%  6%  7%  8%  9%  10%  Unaffected price (09/30)  $17.96  0%  27%  39%  41%  42%  43%  45%  46%  48%  49%  50%  52 - week high (as of 09/30)  $23.87  (25%)  (5%)  5%  6%  7%  8%  9%  10%  11%  12%  13%  52 - week low (as of 09/30)  $7.78  131%  192%  221%  225%  228%  231%  234%  237%  241%  244%  247%  VWAP from proposal (since 10/02) $24.66  (27%)  (8%)  1%  2%  3%  4%  5%  6%  7%  8%  9%  30 - day VWAP (as of 09/30)  $18.09  (1%)  26%  38%  40%  41%  42%  44%  45%  46%  48%  49%  60 - day VWAP (as of 09/30)  $17.38  3%  31%  44%  45%  47%  48%  50%  51%  52%  54%  55%  90 - day VWAP (as of 09/30)  $16.23  11%  40%  54%  56%  57%  59%  60%  62%  63%  65%  66%  Common shares outstanding  96.8  96.8  96.8  96.8  96.8  96.8  96.8  96.8  96.8  96.8  96.8  Fully diluted shares outstanding  106.6  107.3  107.5  107.6  107.6  107.6  107.6  107.6  107.7  107.7  107.7  Fully diluted equity value  $1,915  $2,441  $2,688  $2,716  $2,743  $2,771  $2,798  $2,826  $2,853 $2,881  $2,908  (+) Net debt1  25  25  25  25  25  25  25  25  25  25  25  Illustrative transaction value  $1,940  $2,466  $2,713  $2,741  $2,768  $2,796  $2,823  $2,851  $2,878 $2,906  $2,933  Value of current stake  Current shares held 2  45.8  45.8  45.8  45.8  45.8  45.8  45.8  45.8  45.8  45.8  45.8  % DSP ownership 2  43.0%  42.7%  42.6%  42.6%  42.6%  42.6%  42.6%  42.5%  42.5%  42.5%  42.5%  Total equity value of current stake 2  $823  $1,042  $1,145  $1,156  $1,168  $1,179  $1,191  $1,202  $1,214 $1,225  $1,237  Remaining shares to be acquired  60.8  61.5  61.7  61.8  61.8  61.8  61.8  61.8  61.9  61.9  61.9  % ownership of remaining stake  57.0%  57.3%  57.4%  57.4%  57.4%  57.4%  57.4%  57.5%  57.5%  57.5%  57.5%  Total equity value of remaining stake  $1,092  $1,399  $1,543  $1,559  $1,575  $1,591  $1,607  $1,623  $1,639 $1,655  $1,672  Zeus analysis at various prices – for reference only  Source: Sparrow management projections; company filings, press releases, FactSet as of 10/21/22  Note: Unaffected date (09/30/22) represents last trading day before Sparrow submitted non-binding offer to acquire remaining shares in Zeus  1 Sparrow management estimates as of 03/31/23; 2 Excludes Raven Top-Up Shares  ($mm except mm for share count and $ / share for per share data); Based on Sparrow management assumptions and public information  4 
 

 C O N F I D E N T I A L  P R O J E C T Z E U S  Preliminary Working Draft – For Discussion Purposes Only  This presentation was prepared exclusively for the benefit and internal use of the J.P. Morgan client to whom it is directly addressed and delivered (including such client’s subsidiaries, the “Company”) in order to assist the Company in evaluating, on a preliminary basis, the feasibility of a possible transaction or transactions and does not carry any right of publication or disclosure, in whole or in part, to any other party. This presentation is for discussion purposes only and is incomplete without reference to, and should be viewed solely in conjunction with, the oral briefing provided by J.P. Morgan. Neither this presentation nor any of its contents may be disclosed or used for any other purpose without the prior written consent of J.P. Morgan.  The information in this presentation is based upon any management forecasts supplied to us and reflects prevailing conditions and our views as of this date, all of which are accordingly subject to change. J.P. Morgan’s opinions and estimates constitute J.P. Morgan’s judgment and should be regarded as indicative, preliminary and for illustrative purposes only. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Company or which was otherwise reviewed by us. In addition, our analyses are not and do not purport to be appraisals of the assets, stock, or business of the Company or any other entity.  J.P. Morgan makes no representations as to the actual value which may be received in connection with a transaction nor the legal, tax or accounting effects of consummating a transaction. Unless expressly contemplated hereby, the information in this presentation does not take into account the effects of a possible transaction or transactions involving an actual or potential change of control, which may have significant valuation and other effects.  Notwithstanding anything herein to the contrary, the Company and each of its employees, representatives or other agents may disclose to any and all persons, without limitation of any kind, the U.S. federal and state income tax treatment and the U.S. federal and state income tax structure of the transactions contemplated hereby and all materials of any kind (including opinions or other tax analyses) that are provided to the Company relating to such tax treatment and tax structure insofar as such treatment and/or structure relates to a U.S. federal or state income tax strategy provided to the Company by J.P. Morgan. J.P. Morgan's policies on data privacy can be found at http://www.jpmorgan.com/pages/privacy.  J.P. Morgan is a party to the SEC Research Settlement and as such, is generally not permitted to utilize the firm's research capabilities in pitching for investment banking business. All views contained in this presentation are the views of J.P. Morgan’s Investment Bank, not the Research Department. J.P. Morgan’s policies prohibit employees from offering, directly or indirectly, a favorable research rating or specific price target, or offering to change a rating or price target, to a subject company as consideration or inducement for the receipt of business or for compensation. J.P. Morgan also prohibits its research analysts from being compensated for involvement in investment banking transactions except to the extent that such participation is intended to benefit investors.  Changes to Interbank Offered Rates (IBORs) and other benchmark rates: Certain interest rate benchmarks are, or may in the future become, subject to ongoing international, national and other regulatory guidance, reform and proposals for reform. For more information, please consult: https://www.jpmorgan.com/global/disclosures/interbank_offered_rates  JPMorgan Chase & Co. and its affiliates do not provide tax advice. Accordingly, any discussion of U.S. tax matters included herein (including any attachments) is not intended or written to be used, and cannot be used, in connection with the promotion, marketing or recommendation by anyone not affiliated with JPMorgan Chase & Co. of any of the matters addressed herein or for the purpose of avoiding U.S. tax-related penalties.  J.P. Morgan is a marketing name for investment businesses of JPMorgan Chase & Co. and its subsidiaries and affiliates worldwide. Securities, syndicated loan arranging, financial advisory, lending, derivatives and other investment banking and commercial banking activities are performed by a combination of J.P. Morgan Securities LLC, J.P. Morgan Securities plc, J.P. Morgan AG, JPMorgan Chase Bank, N.A. and the appropriately licensed subsidiaries and affiliates of JPMorgan Chase & Co. worldwide. J.P. Morgan deal team members may be employees of any of the foregoing entities.  J.P. Morgan Securities plc is authorized by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority. J.P. Morgan AG is authorized by the German Federal Financial Supervisory Authority (BaFin) and regulated by BaFin and the German Central Bank (Deutsche Bundesbank).  For information on any J.P. Morgan German legal entity see: https://www.jpmorgan.com/country/US/en/disclosures/legal-entity-information#germany.  For information on any other J.P. Morgan legal entity see: https://www.jpmorgan.com/country/GB/EN/disclosures/investment-bank-legal-entity-disclosures.  This presentation does not constitute a commitment by any J.P. Morgan entity to underwrite, subscribe for or place any securities or to extend or arrange credit or to provide any other services. Copyright 2022 JPMorgan Chase & Co. All rights reserved. JPMorgan Chase Bank, N.A., organized under the laws of U.S.A. with limited liability.