Company: SCLXW
Filing Date: 2025-05-15
Form Type: 424B3
Source: 0000950170-25-071904
Chunk: 29

Company: Scilex Holding Co
Filing Date: 2025-05-15
Form: 424B3
Chunk 29
---
 |

A summary of the inputs used in valuing the derivative warrant liabilities as of December 31, 2024 is as follows:

|                |     |   | Private Warrants |   |     |   | February 2024 BDO Firm Warrants |   |     |   | April 2024 RDO Common Warrants |   |     |   | Deposit Warrant |   |     |   | October 2024 Noteholder Warrants |   |     |   | December 2024 RDO Common Warrants (5yr) |   |     |   | December 2024 RDO Common Warrants (2.5yr) |   |
|:---------------|:----|:--|-----------------:|:--|:----|:--|--------------------------------:|:--|:----|:--|-------------------------------:|:--|:----|:--|----------------:|:--|:----|:--|---------------------------------:|:--|:----|:--|----------------------------------------:|:--|:----|:--|------------------------------------------:|:--|
| Exercise price |     | $ |           402.50 |   |     | $ |                           59.50 |   |     | $ |                          38.50 |   |     | $ |            1.20 |   |     | $ |                            36.40 |   |     | $ |                                   22.72 |   |     | $ |                                     22.72 |   |
| Term, in years |     |   |             2.86 |   |     |   |                            4.18 |   |     |   |                           4.32 |   |     |   |            4.47 |   |     |   |                             4.77 |   |     |   |                                    4.95 |   |     |   |                                      2.45 |   |
| Volatility     |     |   |            109.0 | % |     |   |                            81.0 | % |     |   |                           80.0 | % |     |   |            73.0 | % |     |   |                             77.0 | % |     |   |                                    76.0 | % |     |   |                                      95.0 | % |
| Risk-free rate |     |   |             4.