409A Valuations: Understanding Process & Managing Risk
For most private companies, the main way they can grant options to their employees is through a 409A valuation.
Ever wonder when a startup issues stock options to its employees, how the value of these options come about? For most private companies, the main way they can grant options to their employees is through a 409A valuation.
This article will explain all you need to know about the 409A valuation process and managing its risks. So keep reading to know more.
409a Valuation Process
The time taken to complete a 409A valuation process ranges drastically from days to months. It mostly depends on the requirements of the client and the situation. It is essential to understand the entire process and time needed for every step.
The following steps will help you understand how the frame looks like when you deal with a valuation firm:
Step 1 – Determine the needs of the company (Handing over data)
We start by determining 409A valuation process is the right thing for the organization before commencing the valuation process. Also, we are required to ascertain the relevant date. In certain cases, companies have to wait a couple of months. This helps them get better value for their money.
If the organization identifies the need for a 409A valuation, we go ahead and conclude the date needed for the report. In different cases, several people have to be engaged with the company like legal counsel, board, management, investors, and others.
During this period, some back and forth might take days to weeks to conclude whether they want to go ahead with the appraisal and choose a suitable date.
Step 2 – Sign the engagement letter and collect payment
It usually takes approximately a day to a week for this to happen. Once the terms are agreed upon, we will send over the engagement letter to sign. Also, instant payment through Stripe is accepted to wire the payment.
Step 3 – Upload company documents
Clients are able to securely fill their information and upload the essential documents through the Eqvista App. But, in some cases it is required to draft their financial projections for five years. Companies take time to assemble the financial statement’s year to date in cases where the valuation date freshly passed. So depending on the situation, clients might finish it in an hour or several weeks.
Step 4 – Complete draft 409A valuation process report
The draft report takes about two – three weeks to complete. Sometimes more data or documents are required, and this takes some additional time. In cases where the company needs a fast turnaround, it may be done faster, but it has additional charges.
Step 5 – Draft review
The clients are provided with the chance to examine the draft report before they get the final certified report. Then meetings for the discussion about the inputs and assumptions for the valuation to make sure we defined the company accurately. If any changes need to be done, this adds a few days to complete depending on the scenario.
Step 6 – Final certified 409a valuation report
A representation letter is requested from the company once the draft is agreed upon with the management. After receiving the signed letter, the final valuation is delivered.
409a Valuation Example
Now let us take an example to understand the 409a valuation process better.
Let’s say an early-stage company has just raised a round of about $10 million with a $40 million valuation.
Post-Funding | |
---|---|
Company Value | $40,000,000 |
Amount Raised | $10,000,000 |
But since it has only a few customers, and the product doesn’t yet have a lot of traction, the 409A framework is what helps out.
- The company decided to take on its initial investment in the form of funding, from investors. The total amount of the funding was $10 million to support to develop its product and expand its market.
- The value increases to $40 million after funding.
- A 409A valuation for the company, as their funding round sets the pre-money valuation for investors to invest, this also sets the share price for the shares.
Method of Valuation
- For a company that doesn’t have a proper path to an exit, an option-pricing model is used mostly to distribute value. The funding round is worked backward to arrive at the common stock and the startup.
- This is different from the traditional 409A valuation methods, in which a top-down approach – determines the business value of the startup and then uses an option-pricing model to distribute the value.
- If the company is away from a round of financing, valuation starts to offer more weight to the market movement and financial projections.
Three Common 409a Valuation Methods
Based on methodology, an independent valuator has a responsibility to ensure that the 409A valuation is fair and offers an accurate picture of the company. There are three main 409a valuation method types that they normally choose from, being the Market Approach, Income Approach and Asset Approach.
Market approach
The process where the value is determined for a business depending on a comparable situation and similar market forces is the market value approach to business valuation. The comparable situation in this context is a market quote of securities which are listed of a comparable public company, a transfer of ownership transaction that involves a comparable company (private or public), or a former transaction concerning the same business.
Typically valuation providers use an option-based backsolve method when a company raises financing rounds. Investors receive preferred stock, even though it is assumed reliably that new investors have paid the fair market value for equity. So, for common stock prices to be determined, adjustments should be made.
To estimate the equity, market-based approache utilize data like EBITDA, net income, and revenue from comparable public companies. The core backing the market approach is deriving the price that is a multiple of a benchmark, being the price to book value, EV to EBITDA, price to earnings ratio, etc.
To know more, check out our detailed article Business Valuation: The Market Value Approach.
Example for Market Approach:
Here is an example of how to compare different industries within the same. Let’s take the Zephyr AI and perform a comparable analysis.
Company Name | EV/REV | Quick Ratio | Current Ratio | Receivables Turnover | Asset Turnover |
---|---|---|---|---|---|
Artisan Partners Asset Management Inc | 2.87 | 0.6851 | 0.7197 | 8.9411 | 0.69 |
BrightSphere Investment Group Inc | 2.37 | 6.9905 | 7.0095 | 3.153 | 0.7 |
CI Financial Corp | 1.94 | 0.1201 | 0.3344 | 8.1096 | 0.3 |
Diamond Hill Investment Group Inc | 2.77 | 1.8678 | 1.9662 | 7.1087 | 0.59 |
Hennessy Advisors Inc | 1.38 | 15.0363 | 22.6219 | 9.6972 | 0.16 |
Silvercrest Asset Management Group Inc | 0.96 | 17.0705 | 17.0705 | 11.8722 | 0.59 |
Victory Capital Holdings Inc | 4.43 | 0.7714 | 0.7925 | 9.5445 | 0.32 |
Median | 2.37 | 1.8678 | 1.9662 | 8.9411 | 0.5883 |
Average | 2.39 | 5.55 | 6.56 | 8.42 | 0.49 |
10th Percentile | 1.21 | 0.46 | 0.57 | 5.53 | 0.25 |
25th Percentile | 1.66 | 0.73 | 0.76 | 7.61 | 0.31 |
75th Percentile | 2.82 | 11.01 | 12.04 | 9.62 | 0.64 |
90th Percentile | 3.49 | 15.85 | 19.29 | 10.57 | 0.7 |
Zephyr AI | 30.5778 | 32.6153 | - | 2.2629 |
Based on the financial ratio analysis for Zephyr AI, it has a good standing compared with the other comparable companies. Thus, the median EV/REV multiple was used at 2.37, times an expected revenue level of $500,000, resulting in a firm value of $1,185,000.
If we take the expected sales then Enterprise Value of Zephyr AI = 1,185,000
Income approach
Analysts usually use a straightforward income approach for businesses with positive cash flow and sufficient revenue. This 409a valuation method is estimated at the present value of future cash flows or future earnings.
By projecting the revenue of the business and adjusting it for the change in cost structures, growth rates, taxes, the cash flow or future earnings are determined. The discount rate of return for an investor is reflected by using a discount rate which is determined by the present value. The income approach does not rely upon any previous similar transactions in the market, which makes it an effective and powerful 409a valuation method.
Nevertheless, these inputs have to be sound because the value adopted is highly sensitive to the required rate of return and estimated growth rate. There are various methods incorporated in this as well.
To know more, check out our detailed article Business Valuation: The Income Approach.
Example for Income Approach:
Lets say that a company has a Net Cash Flow of $195,419 in the final year of the projection period.
Net Cash Flow (Final year of the projection period) | $195,419 |
Weighted Average Cost of Capital (WACC) | 21.15% |
Terminal Growth Rate | 4% |
Value of Business | $1.56M |
Terminal value is calculated as shown below:
Net Cash Flow in the Final Year | 195,419 |
Terminal Cash Flow | 203,236 |
Discount Rate - Growth (21.15% - 4%) | 17.15% |
Capitalizing @17.5% | 1,185,050 |
The terminal value is then discounted using a company’s Weighted Average Cost of Capital (21.15%) and added to the present value of the free cash flows.
Year | Net Cash Flow ($) | 21.15% PV Factors | Present Value of Cash Flow ($) |
---|---|---|---|
2024 | 127,496 | 0.84740447 | 108,040 |
2025 | 147,952 | 0.69946716 | 103,487 |
2026 | 165,324 | 0.5773563 | 95,451 |
2027 | 178,329 | 0.47656319 | 84,985 |
2028 | 195,419 | 0.39336623 | 76,871 |
Terminal Value | 1,185,050 | 0.39336623 | 466,159 |
934,993 | |||
Add: Cash and Equivalents | 709,913 | ||
Less: Debt | -80,000 | ||
1,564,907 | |||
Rounded | 1,565,000 |
So, in the above example, the value of the business is $1.56M.
Asset approach
The asset approach is for early startups that have not yet raised enough money to generate revenue. To determine accuracy in 409a valuation method, the valuator calculates the net asset value. This method is the only method that stands out as it is mostly used when a company wants to exit or is about to be liquidated. It is because this 409A valuation method examines the total value of assets.
The assets are of two types in a company: intangible assets such as trademarks and copyrights, and tangible items like cars and real estate. With the books in hand, the market value of a few of these mostly tangible items can be determined. But in the case of intangible assets, it becomes extremely complicated to calculate.
To know more, check out our detailed article Business Valuation: The Asset-Based Approach.
Example for Asset Approach:
Let us get a better understanding of the asset-based method by looking at an example.
Green Tech Innovations is a company focused on developing cutting-edge technology software products that seamlessly integrate into everyday life, enhancing productivity, efficiency, and overall user experience.
To understand things better, below is the unadjusted balance sheet of the company along with the adjustments made.
Balance Sheet For the Year Ended Dec 31st ($) | 15-5-2024 | Adjustment | Adjusted 15-5-2024 |
---|---|---|---|
ASSETS | |||
Current Assets | |||
Cash and Cash Equivalents | 709,913 | - | 709,913 |
Accounts Receivable | 209,309 | - | 209,309 |
Total Current Assets | 919,222 | - | 919,222 |
Non-Current Assets | |||
Startup and Organizational Costs | 216,386 | - | 216,386 |
Intangible Asset | - | 51,693 | 51,693 |
Total Non-current Asset | 216,386 | 51,693 | 268,080 |
TOTAL ASSETS | 1,135,609 | 51,693 | 1,187,302 |
LIABILITIES & EQUITY | |||
Current Liabilities | |||
Accounts Payable | 55,457 | - | 55,457 |
Short-term Loans | - | - | - |
Accrued Expenses | - | - | |
Total Current Liabilities | 55,457 | - | 55,457 |
Long-term Liabilities | |||
Long-term Debt | 80,000 | 80,000 | |
Deferred Tax Liability | 10,000 | 10,000 | |
Long-term liabilities | 90,000 | - | 90,000 |
Total Liabilities | 145,457 | - | 145,457 |
Stockholders' Equity | |||
Opening Balance Equity | 285,000 | - | 285,000 |
Retained Earnings | 15,190 | - | 15,190 |
Shareholders' equity | 600,000 | - | 600,000 |
Net Income | 89,962 | - | 89,962 |
Revaluation of Intangible Asset | - | 51,693 | 51,693 |
Total stockholders' equity | 990,152 | 51,693 | 1,041,845 |
TOTAL LIABILITIES & EQUITY | 1,135,609 | 51,693 | 1,187,302 |
At this point, can get the shareholder’s equity value for the adjusted balance sheet.
Before Valuation ($) | After Valuation ($) | |
---|---|---|
Total Assets | 1,135,609 | 1,187,302 |
Total Liabilities | 145,457 | 145,457 |
Revaluation of Intangible Asset | - | 51,693 |
Total Stockholders' Equity (Total Assets – Total Liabilities) | 990,152 | 1,041,845 |
Managing Risk: Safe Harbor for 409a Valuations Method
When a 409A valuation process is conducted by a third party appraisal, it becomes eligible for a safe harbor status. It is proven by the ISR to be “grossly unreasonable”, the determined value stays valid. So, if a company gets a third-party that follows the rules of the 409A as per the IRC and gets the valuation done, it would be given safe harbor protection. This would help you avoid any penalties that might come later.
In fact, here is what can happen to the employees who get incorrectly priced options:
- The option-holders would be taxed on the options they hold immediately.
- They will be fined an additional 20% of their option grants and might have to pay other penalties as well.
- The company would have to spend lots of money on potential lawsuits or other legal matters, if the IRS makes a case.
So, the best way to avoid all this is by getting a 409A valuation process done by a professional third-party firm and following all the rules of the IRS.
With that said, all 409A are required to follow a reasonable method and exercise a reasonable application. Even though other methods of valuation could pass IRS standards, the two main approved safe harbor methods companies could use to adhere to IRS standards are:
Independent Valuation
The safest and most common way to get a valuation is to hire an independent 409a company with the knowledge and experience. They should be granted complete access for assessment and consider all the data material that helps assist in determining the value of common stock.
In a 409A valuation process, it is assumed reasonable if no material change occurred within the valuation and grant date, and the stock was valued within 12 months of the grant date. If all these requirements are adhered to and met, then it is on the IRS to prove “grossly unreasonable”.
Illiquid Startup Inside Valuation
This is also acceptable for those small startups that have not yet grown to a point where they can bear expensive independent valuations. The illiquid startup insider valuation safe harbor method permits you to do so, but there are rules that need to be followed before being eligible for this method.
- No common stock subject to put or similar obligations or call rights
- The company should not have any publicly traded securities
- The company should have no reasonable expectation of going public within the next 180 days; and/or being acquired in the next 90 days.
- Must be in business for more than 10 years
Even though the IRS does not have determined rules for the qualification, they did share some established clarification. It is that the person has to have at least 5 years of experience in the relevant areas such as secured lending, financial accounting, private equity, business valuation, investment banking and other comparable experiences.
Get your company 409a Valuation from Eqvista
At the end of the day, you need to ensure that you select a firm that can give you the desired results using the right 409A valuation method. Additionally, it’s also important to have a good relationship with providers since it is vital for every company to get its valuation done every year or before a new issuance. With this in mind, Eqvista is here to help.
Eqvista now offers professional 409a valuations for companies with our independent business valuation services. With the help of Eqvista’s valuation services, our client’s can easily manage both their seed-stage to IPO stage and equity in a single scalable solution. So, if you are ready to have your 409A valuation done with the right method, schedule a call with us today!
Interested in issuing & managing shares?
If you want to start issuing and managing shares, Try out our Eqvista App, it is free and all online!