Professional Documents
Culture Documents
Evaluation of Point Terra’s business (substance abuse testing) and its progress to date:
2. Capitalization table
The cells that are highlighted represent the information that was already given in the case
Assumption:
● 10% of the option pool is being created by issuing new shares
● The total buyout (Kovalenko’s buyout of $ 5 million + angel investors) is in addition to
the $10 million the local investor will be investing
· Local investor offered to invest $ 10 million for a 20% stake which equals to 10000000/0.2
and this will give us the value of equity (post valuation)
· Using this we calculated the value of equity (pre-valuation) and the price per share (pre-
valuation)
· Next we calculated the number of shares post-valuation by dividing 1,000,000 by 0.7 (since
the 30% discount was mentioned)
· Price per share (post valuation) = 50000000/1428571
· Kovalenko’s Buyout of 5,000,000/35 and angel investors' buyout is already mentioned
· Kovalenko’s shares (post valuation) = 500000-142857
· The option pool is 10% of the total number of shares post valuation and the local investor's
shares will be double the option pool (because 20% equity stake)
· The local investor will eventually be holding a 37% (20% + 17%) equity stake in Point Terra
(post-valuation)
3. Pain Care.
Point Terra should utilize the $10 million to enter the Pain care market and Point Terra should
enter the pain care segment due to the following reasons:
● Around 9 million people in the US were victims of drug abuse. Additionally, the Drug
Enforcement Agency (DEA) was closely monitoring the physician prescribing behavior
and Point Terra could pitch its urine screening service to determine whether patients were
taking the correct dosage. Such a service would enable prescribing doctors to control the
health of their patients while reducing their liability for prescription medication to people
who abuse it at practically no cost to themselves as the majority of patient health
insurance would pay for such screening tests.
● The pain care market included a wide range of products and in 2004 the overall market
for pain care exceeded $20 billion.
● Most patients taking oral and transdermal opioids are administered their dosage and this
often led to the abuse of the drug.
● First mover advantage- as of 2006 there was no prescription drug testing, however, there
was a need for it.
● Due to the increase in the cases of drug abuse, physicians were suggesting routine and
random toxicology tests on patients in the treatment of chronic pain.
● Insurance agencies preferred to reimburse for tests rather than pay for the ramifications
later that would be caused due to the abuse of the painkillers. Additionally, the rate of
reimbursement was higher in the pain market than in the treatment centers.
● As compared to the treatment center market, in the pain care segment, fewer patients
were without insurance and if Point Terra conducted tests on 100% of the donors, they
would receive a higher level of reimbursement.
● Unlike the treatment center market, pain care testing was a national business.
Who makes the decisions? The local investor will have the power to make the decisions as he will be
holding a 37% stake in the company (post-valuation)