Company: OSRH
Filing Date: 2025-01-29
Form Type: S-4/A
Source: 0001213900-25-007923
Chunk: 914

Company: OSR Holdings, Inc.
Filing Date: 2025-01-29
Form: S-4/A
Chunk 914
---
,046 |
| Royalty revenue      |     |      |     |      |     |      |     |      |     |      |     |      — |     |      — |     |      — |     |      — |     |      — |     |      — |     |      — |     |      — |     |  3,658 |     |  22,793 |     |  42,718 |     |  63,460 |     |    85,043 |
| Discount Period      |     |      |     |      |     |      |     |      |     |      |     | 0.5000 |     | 1.5000 |     | 2.5000 |     | 3.5000 |     | 4.5000 |     | 5.5000 |     | 6.5000 |     | 7.5000 |     | 8.5000 |     |  9.5000 |     | 10.5000 |     | 11.5000 |     |   12.5000 |
| PV Factor            |     |      |     |      |     |      |     |      |     |      |     | 0.9241 |     | 0.7893 |     | 0.6741 |     | 0.5757 |     | 0.4917 |     | 0.4199 |     | 0.3586 |     | 0.3063 |     | 0.2616 |     |  0.2234 |     |  0.1908 |     |  0.1629 |     |    0.1392 |
| Present Value of FCF |     |      |     |      |     |      |     |      |     |      |     |      — |     |      — |     |      — |     |      — |     |      — |     |      — |     |      — |     |      — |     |    957 |     |   5,092 |     |   8,150 |     |  10,340 |     |    11,834 |

Annex I-29

Estimating Future Cash Flows to Calculate Enterprise Value Darnatein Co., Ltd. Revenue Projection from License-out : DRT 101