☐
|
Preliminary Proxy Statement
|
☐
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
☒
|
Definitive Proxy Statement
|
☐
|
Definitive Additional Materials
|
☐
|
Soliciting Material under §240.14a-12
|
☐
|
No fee required.
|
☒
|
Fee paid previously with preliminary materials.
|
☐
|
Fee computed on table in exhibit required by Item 25(b) per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
(c)
|
the net cash of HashiCorp as of January 31, 2024, as disclosed in HashiCorp’s Annual Report on Form 10-K for the year ended January 31, 2024 ($1,279 million); and
|
Selected Infrastructure
Software Companies
|
CY2024E Revenue
Multiple
|
Enterprise
Value (million)
|
Gitlab Inc.
|
11.9x
|
$8,730
|
CyberArk Software Ltd.
|
10.9x
|
$10,116
|
Confluent, Inc.
|
9.9x
|
$9,434
|
JFrog Ltd.
|
9.8x
|
$4,168
|
Dynatrace, Inc.
|
8.4x
|
$13,503
|
Elastic N.V. Inc.
|
7.7x
|
$10,884
|
Tenable Holdings, Inc.
|
6.5x
|
$5,905
|
UiPath, Inc.
|
6.5x
|
$10,057
|
Okta, Inc.
|
6.4x
|
$16,004
|
DigitalOcean Holdings, Inc.
|
5.8x
|
$4,467
|
PagerDuty, Inc.
|
4.4x
|
$2,068
|
Selected Profitable Software
Companies
|
||
ServiceNow Inc.
|
13.9x
|
$151,187
|
Palo Alto Networks, Inc.
|
11.7x
|
$98,959
|
Adobe Inc.
|
9.8x
|
$215,162
|
Workday, Inc.
|
8.0x
|
$67,045
|
Salesforce, Inc.
|
7.2x
|
$274,314
|
Announcement
Date
|
Target
|
Acquiror
|
LTM
Revenue
Multiple
|
NTM
Revenue
Multiple
|
FD Enterprise Value (million)
|
02/15/24
|
Altium Limited
|
Renesas Electronics Corporation
|
20.4x
|
16.4x
|
$5,763
|
01/16/24
|
Ansys, Inc.
|
Synopsys, Inc.
|
16.1x
|
14.5x
|
$34,841
|
04/11/22
|
SailPoint Technologies Holdings, Inc.
|
Thoma Bravo, L.P.
|
15.7x
|
13.3x
|
$6,881
|
06/06/22
|
Anaplan, Inc.
|
Thoma Bravo, L.P.
|
16.0x
|
12.8x
|
$10,120
|
10/15/18
|
SendGrid, Inc.
|
Twilio Inc.
|
14.3x
|
11.5x
|
$1,841
|
06/10/19
|
Tableau Software, Inc
|
salesforce.com, inc.
|
13.2x
|
10.9x
|
$15,676
|
07/26/21
|
Medallia, Inc.
|
Thoma Bravo, L.P.
|
13.0x
|
10.8x
|
$6,446
|
09/18/14
|
Concur Technologies, Inc.
|
SAP America, Inc.
|
12.6x
|
10.2x
|
$8,286
|
08/18/11
|
Autonomy Corporation plc
|
HP Inc.
|
11.8x
|
9.6x
|
$10,944
|
04/26/21
|
Proofpoint, Inc.
|
Thoma Bravo, L.P.
|
10.8x
|
9.4x
|
$11,313
|
10/28/18
|
Red Hat, Inc.
|
IBM
|
10.8x
|
9.3x
|
$33,622
|
04/22/24
|
Matterport, Inc.
|
CoStar Group, Inc.
|
10.3x
|
9.3x
|
$1,629
|
08/08/22
|
Avalara, Inc.
|
Vista Equity Partners
|
10.7x
|
8.8x
|
$8,411
|
08/19/21
|
Inovalon Holdings, Inc.
|
Nordic Capital
|
10.0x
|
8.8x
|
$7,209
|
12/07/21
|
Mimecast Ltd
|
Permira
|
10.0x
|
8.8x
|
$5,538
|
10/23/23
|
EngageSmart, Inc.
|
Vista Equity Partners
|
10.6x
|
8.8x
|
$3,677
|
12/12/22
|
Coupa Software Inc.
|
Thoma Bravo, L.P.
|
9.8x
|
8.4x
|
$8,003
|
03/08/21
|
Pluralsight, Inc.
|
Vista Equity Partners
|
9.8x
|
8.4x
|
$3,823
|
10/11/22
|
ForgeRock, Inc.
|
Thoma Bravo, L.P.
|
10.5x
|
8.4x
|
$1,970
|
02/04/19
|
Ultimate Software Group, Inc.
|
Investor group led by
Hellman and Friedman
|
10.0x
|
8.4x
|
$10,892
|
04/11/22
|
Datto, Inc.
|
KaseyaLtd and Insight Partners
|
9.7x
|
8.3x
|
$6,011
|
01/29/18
|
Callidus Software Inc.
|
SAP SE
|
9.8x
|
8.3x
|
$2,356
|
12/21/20
|
RealPage, Inc.
|
Thoma Bravo, L.P.
|
9.1x
|
8.2x
|
$10,186
|
12/17/17
|
Aconex Limited
|
Oracle Corp
|
9.4x
|
8.1x
|
$1,207
|
08/22/19
|
Carbon Black, Inc.
|
VMware, Inc.
|
9.2x
|
8.0x
|
$2,106
|
08/03/22
|
Ping Identity Corp.
|
Thoma Bravo, L.P.
|
8.9x
|
8.0x
|
$2,804
|
09/28/22
|
BTRS Holdings Inc.
|
EQT X Fund
|
9.7x
|
7.9x
|
$1,474
|
05/22/12
|
Ariba, Inc.
|
SAP SE
|
8.8x
|
7.8x
|
$4,437
|
06/12/19
|
Medidata, Inc.
|
Dassault Systèmes SE
|
8.8x
|
7.5x
|
$5,785
|
03/10/21
|
Talend S.A.
|
Thoma Bravo, L.P.
|
8.5x
|
7.4x
|
$2,449
|
09/21/23
|
Splunk Inc.
|
Cisco Systems, Inc.
|
7.7x
|
7.1x
|
$29,552
|
03/13/23
|
Qualtrics International Inc.
|
Silver Lake Technology Management, LLC and Canada Pension Plan Investment Board
|
8.0x
|
7.1x
|
$11,741
|
01/09/23
|
Duck Creek Technologies, Inc.
|
Vista Equity Partners
|
7.7x
|
7.0x
|
$2,400
|
11/11/18
|
Apptio Inc.
|
Vista Equity Partners
|
8.1x
|
7.0x
|
$1,823
|
12/20/13
|
Responsys, Inc.
|
Oracle Corp
|
8.1x
|
6.9x
|
$1,572
|
02/12/19
|
Ellie Mae, Inc.
|
Thoma Bravo, L.P.
|
7.0x
|
6.8x
|
$3,347
|
12/24/18
|
MINDBODY, Inc.
|
Vista Equity Partners
|
7.8x
|
6.7x
|
$1,888
|
04/18/16
|
Cvent, Inc.
|
Vista Equity Partners
|
8.0x
|
6.5x
|
$1,502
|
03/14/23
|
Cvent, Inc.
|
Blackstone Inc.
|
7.6x
|
6.5x
|
$4,590
|
06/04/13
|
ExactTarget, Inc.
|
Salesforce, Inc.
|
7.9x
|
6.5x
|
$2,570
|
12/04/19
|
Instructure Holdings, Inc.
|
Thoma Bravo, L.P.
|
7.7x
|
6.5x
|
$1,887
|
08/01/16
|
Fleetmatics Group Limited
|
Verizon Communications Inc.
|
7.6x
|
6.3x
|
$2,371
|
10/24/11
|
RightNow Technologies, Inc.
|
Oracle Corp
|
7.4x
|
6.2x
|
$1,599
|
08/05/21
|
Cornerstone OnDemand, Inc.
|
Clearlake Capital Group, L.P.
|
6.3x
|
5.9x
|
$5,238
|
12/01/21
|
Blue Prism Group Plc
|
SS&C Technologies Holdings, Inc.
|
7.2x
|
5.8x
|
$1,483
|
07/31/23
|
New Relic, Inc.
|
Francisco Partners Management, L.P. and TPG Capital, L.P.
|
6.4x
|
5.8x
|
$6,119
|
02/09/12
|
Taleo Corporation
|
Oracle Corp
|
6.3x
|
5.3x
|
$1,940
|
10/03/18
|
Hortonworks, Inc.
|
Cloudera, Inc.
|
6.4x
|
5.3x
|
$1,993
|
10/27/22
|
UserTesting, Inc.
|
Thoma Bravo, L.P.
|
6.2x
|
5.3x
|
$1,090
|
06/28/21
|
QAD Inc.
|
Thoma Bravo, L.P.
|
5.8x
|
5.3x
|
$1,824
|
06/01/21
|
Cloudera, Inc.
|
Kohlberg Kravis Roberts & Co. L.P. and Clayton, Dubilier & Rice, LLC
|
5.5x
|
5.2x
|
$4,884
|
05/26/22
|
VMware, Inc.
|
Broadcom Inc.
|
5.4x
|
5.1x
|
$69,242
|
10/10/18
|
Imperva, Inc.
|
Thoma Bravo, L.P.
|
5.4x
|
5.1x
|
$1,863
|
01/31/22
|
Citrix Systems, Inc.
|
Evergreen Coast Capital and Vista Equity Partners
|
5.2x
|
5.1x
|
$16,519
|
10/14/19
|
Sophos Group PLC
|
Thoma Bravo, L.P.
|
5.5x
|
5.0x
|
$3,948
|
12/23/18
|
MYOB Group Ltd.
|
Kohlberg Kravis Roberts & Co. L.P.
|
5.4x
|
4.9x
|
$1,708
|
04/08/24
|
Model N, Inc.
|
Vista Equity Partners
|
5.0x
|
4.8x
|
$1,274
|
10/23/17
|
BroadSoft, Inc.
|
Cisco Systems Inc
|
5.3x
|
4.6x
|
$1,892
|
10/29/12
|
OPNET Technologies, Inc.
|
Riverbed Technology Inc
|
5.1x
|
4.4x
|
$917
|
12/18/23
|
Alteryx, Inc.
|
Clearlake Capital Group, L.P. and Insight Partners
|
4.7x
|
4.2x
|
$4,352
|
02/09/23
|
Sumo Logic, Inc.
|
Francisco Partners
|
4.9x
|
4.2x
|
$1,407
|
06/15/15
|
Dealertrack Technologies, Inc.
|
Cox Automotive, Inc.
|
4.9x
|
4.1x
|
$4,617
|
11/11/18
|
athenahealth, Inc.
|
Veritas Capital and Elliott Investment Management L.P.
|
4.3x
|
3.9x
|
$5,649
|
03/01/24
|
Everbridge, Inc.
|
Thoma Bravo, L.P.
|
4.0x
|
3.9x
|
$1,786
|
11/27/17
|
Barracuda Networks, Inc.
|
Thoma Bravo, L.P.
|
3.8x
|
3.6x
|
$1,398
|
05/18/16
|
inContact, Inc.
|
NICE Ltd.
|
4.2x
|
3.6x
|
$973
|
12/17/19
|
LogMeIn, Inc.
|
Francisco Partners Management, L.P.
|
3.5x
|
3.4x
|
$4,418
|
08/22/19
|
Pivotal Corp
|
VMware, Inc.
|
3.9x
|
3.4x
|
$2,667
|
08/27/12
|
Kenexa Corp
|
IBM
|
4.0x
|
3.3x
|
$1,302
|
07/01/11
|
Blackboard Inc.
|
Providence Equity Partners LLC
|
3.7x
|
3.2x
|
$1,750
|
08/31/16
|
Interactive Intelligence Group Inc.
|
Genesys Telecommunications Laboratories Inc. (backed by Permira)
|
3.4x
|
3.2x
|
$1,421
|
08/09/23
|
Avid Technology, Inc.
|
Symphony Technology Group, LLC
|
3.3x
|
3.0x
|
$1,408
|
03/13/23
|
Momentive Global Inc.
|
Symphony Technology Group, LLC
|
3.1x
|
3.0x
|
$1,474
|
11/11/19
|
Carbonite, Inc.
|
Open Text Corporation
|
2.8x
|
2.7x
|
$1,436
|
05/04/23
|
Software AG
|
Silver Lake Technology Management, LLC
|
2.8x
|
2.6x
|
$2,945
|
11/02/15
|
Constant Contact, Inc.
|
Endurance International Group, Inc.
|
2.6x
|
2.3x
|
$924
|
(dollars in millions)
|
2025E
|
|
2026E
|
|
2027E
|
|
2028E
|
|
2029E
|
Revenue
|
$669
|
$ 801
|
$968
|
$1,179
|
$1,426
|
||||
Non-GAAP Operating Income (Loss)(1)
|
$(36)
|
$47
|
$106
|
$200
|
$285
|
||||
Less: Taxes
|
$(2)
|
$(2)
|
$(2)
|
$(6)
|
$(42)
|
||||
Less: Capital Expenditures and Capitalized Internal-Use Software
|
$(13)
|
$(13)
|
$(19)
|
$(24)
|
$(29)
|
||||
Plus: Depreciation and Amortization
|
$8
|
$10
|
$13
|
$19
|
$29
|
||||
Less: Increase (Decrease) in Working Capital
|
$70
|
$75
|
$71
|
$63
|
$39
|
||||
Unlevered Free Cash Flow(2)
|
$28
|
$117
|
$169
|
$253
|
$282
|
||||
Free Cash Flow(3)
|
$86
|
$166
|
$217
|
$312
|
$386
|
(1)
|
Non-GAAP Operating Income (Loss) is defined as GAAP Operating Income (Loss) adjusted to exclude amortization of stock-based compensation of capitalized internal-use software, stock-based compensation expense,
amortization of acquired intangibles and acquisition-related expenses.
|
(2)
|
Unlevered Free Cash Flow used by Qatalyst Partners, with the approval of the HashiCorp Board, in its financial analyses (as described in more detail in the section of this proxy statement captioned “—Opinion of
Qatalyst Partners”), is calculated as Non-GAAP Operating Income (Loss) (as defined above) subtracting the impact of cash taxes, and adding or subtracting (as applicable) the impact of depreciation and amortization, capital expenditures,
capitalized internal-use software costs and changes in net working capital.
|
(3) |
Free Cash Flow is defined as GAAP net cash provided by (used in) operating activities minus the impact of purchases of property and equipment and capitalized internal-use software. Free Cash Flow includes
interest income of $58 million, $49 million, $48 million, $59 million and $71 million for FY2025E, FY2026E, FY2027E, FY2028E and FY2029E, respectively.
|
(dollars in millions)
|
2025E
|
2026E
|
2027E
|
2028E
|
2029E
|
||||
Revenue
|
$682
|
$880
|
$1,121
|
$1,398
|
$1,728
|
||||
Non-GAAP Operating Income (Loss)(1)
|
$(28)
|
$117
|
$203
|
$303
|
$438
|
||||
Unlevered Free Cash Flow(2)
|
$43
|
$151
|
$215
|
$318
|
$395
|
||||
Free Cash Flow(3)
|
$109
|
$204
|
$269
|
$372
|
$509
|
(1)
|
Non-GAAP Operating Income (Loss) is defined as GAAP Operating Income (Loss) adjusted to exclude amortization of stock-based compensation of capitalized internal-use software, stock-based
compensation expense, amortization of acquired intangibles and acquisition-related expenses.
|
(2)
|
Unlevered Free Cash Flow is calculated as Non-GAAP Operating Income (Loss) (as defined above) subtracting the impact of cash taxes, and adding or subtracting (as applicable) the impact of
depreciation and amortization, capital expenditures, capitalized internal-use software costs and changes in net working capital. Fiscal year 2029 assumes a long-term effective tax rate of 21%, as provided by HashiCorp management.
|
(3)
|
Free Cash Flow is defined as GAAP net cash provided by (used in) operating activities minus the impact of purchases of property and equipment and capitalized internal-use software. Free Cash Flow includes
interest income of $66 million, $54 million, $54 million, $54 million and $54 million for FY2025E, FY2026E, FY2027E, FY2028E and FY2029E, respectively.
|
(dollars in millions)
|
2024E
|
2025E
|
2026E
|
||
Revenue
|
$581
|
$678
|
$876
|
||
Non-GAAP Operating Income (Loss)(1)
|
$(85)
|
$(22)
|
$116
|
||
Free Cash Flow(2)
|
$(32)
|
$116
|
$209
|
(1)
|
Non-GAAP Operating Income (Loss) is defined as GAAP Operating Income (Loss) adjusted to exclude amortization of stock-based compensation of capitalized internal-use software, stock-based
compensation expense, amortization of acquired intangibles and acquisition-related expenses.
|
(2)
|
Free Cash Flow is defined as GAAP net cash provided by (used in) operating activities minus the impact of purchases of property and equipment and capitalized internal-use software. Free Cash
Flow includes interest income of $65 million, $66 million and $54 million for FY2024E, FY2025E and FY2026E, respectively. Sensitivities for Unlevered Free Cash Flow (as defined in the table above) were not calculated as part of the Draft
Upside Sensitivities.
|
• |
that the named executive officers (other than Mr. Sweeney, who is no longer one of our employees) each experiences an involuntary termination or qualifying termination (as applicable) immediately following the effective time that
results in severance benefits becoming payable to such named executive officer under his or her severance agreement or IBM offer letter, as applicable. In Ms. St. Ledger’s case, she will be
entitled to full accelerated vesting of her outstanding equity awards so long as she remains a member of the HashiCorp Board through immediately prior to the closing of the merger; in such case, (i) the value reported for her in the
“Equity” column of the table immediately below (and in the “Value of HashiCorp RSUs” and “Total” columns in the table in footnote (2) to the table immediately below) would be $12,246,395 and (ii) the value reported for her in the
“Total” column of the table immediately below would be $12,917,365.
|