Investor Presentaiton
HERCULES' WARRANT & EQUITY PORTFOLIO:
POTENTIAL FUTURE UPSIDE FOR SHAREHOLDER'S TOTAL RETURN
9 Portfolio Companies completed IPOs or in Registration - 2020
■ Oak Street Health, Outset Medical, Palantir, Codiak, DoorDash and 908 Devices completed
■Metuchen Pharma and Yumanity Therapeutics (reverse mergers) and 1 confidential JOBS Act filer
14 Portfolio Company M&A Liquidity Events - 2020
■ Quid, CareCloud, Elenion Technologies, TAS Energy, Metuchen Pharma, Machine Zone, Lastline,
Postmates, Yumanity Therapeutics, Patron Technology, Blurb, Actifio, Insurance Technologies and Neos
Therapeutics
Current Warrant and Equity Portfolio - Q4 2020
100 warrant holdings
•
GAAP fair value ~$34.6 million
•
GAAP cost ~$25.7 million
~$63.8 million in nominal Exercise Value (as of 12/31/20)
■ 59 equity holdings
GAAP fair value ~$224.7 million
•
GAAP cost $189.9 million
■Illustrative models of potential warrant gains (as of 12/31/20)
$31.9M x 2X multiple:
$63.8M $12.8M cost =
Assumption: 50% of warrants will not monetize
GAAP cost ~$12.8 million
Based on ~113.9 million weighted average shares
$51.0M unrealized gain = $0.45/share
$31.9M x 3X multiple:
$95.7M $12.8M cost =
$82.9M unrealized gain = $0.73/share
Xercules.
CAPITAL
$31.9M x 4X multiple:
$127.6M $12.8M cost =
$114.8 unrealized gain = $1.01/share
34View entire presentation