Company: IPST
Filing Date: 2025-06-13
Form Type: S-1
Source: 0001641172-25-015121
Chunk: 345

Company: Heritage Distilling Holding Company, Inc.
Filing Date: 2025-06-13
Form: S-1
Chunk 345
---
 per share), and that will expire on the 60-month anniversary 
 of the Company’s initial public offering (the “$20 Contingent Legacy Shareholder                   
 Warrants”).                                                                                        |

The Company recorded a value of $ 8,828for the Contingent Legacy Shareholder Warrants as of the October 30, 2024 grant date based on a Black Scholes option pricing model. The assumptions used in the Black-Scholes option pricing model for the Contingent Legacy Shareholder Warrants were as follows:

SCHEDULE OF VALUATION ASSUMPTIONS

|                                                                              |     | For the Years Ended  December 31, |           |   |     |      |   |
|                                                                              |     |                              2024 |           |   |     | 2023 |   |
| Weighted Average Expected Volatility                                         |     |                                   |        70 | % |     |      | — |
| Expected Dividends                                                           |     |                                   |         — | % |     |      | — |
| Weighted Average Expected Term (in years)                                    |     |                                   |         5 |   |     |      | — |
| Risk-Free Interest Rate                                                      |     |                                   |      4.22 | % |     |      | — |
| Probability Scenarios of meeting contingencies                               |     |                                   |           |   |     |      |   |
| Shareholder holds shares owned on May 31, 2023 through warrant exercise date |     |                                   | 95% to 75 | % |     |      |   |
| Common stock attains a specified 10-Trading-Day VWAP price before expiring   |     |                                   |    0.025% 
   to 2.25 | % |     |      |   |

| 196 |

Heritage Distilling Holding Company, Inc.

Notes to Consolidated Financial Statements

NOTE 9 — STOCKHOLDERS’ EQUITY / (DEFICIT)(cont.)

As of December 31, 2024 there were outstanding and exercisable: 725,608$ 8Contingent Legacy Shareholder Warrants; 1,451,216$ 12Contingent Legacy Shareholder Warrants; and 1,814,020$ 20Contingent Legacy Shareholder Warrants, (of which 115,456; 230,912;and 288,640, respectively were to a related party) with weighted-average remaining