The following disclosure replaces the section of the Joint Proxy Statement titled
The MergerOpinion of Hortonworks Financial AdvisorIllustrative Incremental Value DCF AnalysisDCF AnalysisHortonworks Standalone on pages 83 and 84. The modified text is underlined and bolded below:
DCF AnalysisHortonworks Standalone
With respect to the DCF analysis of Hortonworks on a standalone basis, Qatalyst Partners performed a DCF analysis designed to
imply the net present value per share of Hortonworks common stock as of December 31, 2018, by:
1. adding:
a) the implied net present value of the estimated future unlevered free cash flows of Hortonworks, based on the Hortonworks
projections for calendar years 2019 through 2022 (which implied net present value was calculated by using a range of discount rates of 10.5% to 14%, based on an estimated weighted average cost of capital for Hortonworks); and
b) the implied net present value of a corresponding terminal value of Hortonworks, calculated by multiplying the estimated
unlevered free cash flow in calendar year 2023, based on the Hortonworks projections (assuming an effective tax rate of 25%, as provided by Hortonworks management, and which tax rate excludes the effect of Hortonworks estimated remaining tax
attributes for 2023, which were separately valued, as described in item 3 below) by a range of multiples of enterprise value to next-twelve-months estimated unlevered free cash flow of 20x to 30x (the
Terminal NTM uFCF Multiples
),
which representative range of multiples was selected by Qatalyst Partners
utilizing its professional judgment and experience, taking into account the Hortonworks projections
, and discounted to net present value using the same range of
discount rates used in item (1(a)) above;
2. adding the estimated net cash balance of Hortonworks as of December 31,
2018, based on the Hortonworks projections, as provided by Hortonworks management;
3. adding the implied net present value
of estimated federal net operating losses (the
NOLs
) as of December 31, 2022 based on the Hortonworks projections (which implied net present value was calculated by using the same range of discount rates used in item
(1) above and the tax rate applicable to Hortonworks, as provided by Hortonworks management); and
4. dividing the
resulting amount by the number of fully-diluted shares of common stock of Hortonworks
outstanding
(calculated utilizing the treasury stock method),
which takes into account the
restricted stock units (including equity
awards expected to be granted by Hortonworks management prior to closing), performance stock units, and stock options, as of September 30, 2018, all of which amounts were provided by Hortonworks management (such number, the
Hortonworks
fully diluted shares
), and applying a dilution factor of approximately 15%, as projected by Hortonworks management, to reflect the dilution to current stockholders over the projected period due to the effect of future equity compensation
grants.
The following disclosure replaces the section of the Joint Proxy Statement titled The MergerOpinion of
Hortonworks Financial AdvisorIllustrative Incremental Value DCF AnalysisDCF AnalysisNewCo on page 84. The modified text is underlined and bolded below:
DCF AnalysisNewCo
With respect to the DCF analysis of NewCo, Qatalyst Partners performed a DCF analysis designed to imply the net present value
per share of NewCo common stock as of December 31, 2018 and, by taking into account the exchange ratio, the value of such shares to Hortonworks stockholders assuming the consummation of the merger by:
1. adding:
a) the implied net present value of the estimated future unlevered free cash flows of NewCo, based on the NewCo projections for
calendar years 2019 through 2022 (which implied net present value was calculated by using a range of discount rates of 11.5% to 13% based on an estimated weighted average cost of capital for NewCo); and
4