NWBO.OB - DCVAX Brain Cancer Vaccine
(my calculation of future Revenue and Market Cap)
.
ITEM 2007 2008 2009 2010 2011
.
$ Treatment (000) 75 75 75 83 91
Patients 15 100 200 500 1,000
.
Revenue (000) 1,125 7,500 15,000 41,250 90,750
.
Est. (5*Revenue)
Market
Cap (000) 5,625 37,500 75,000 206,250 453,750
.
Todays
Market
Cap (000) 22,000 22,000 22,000 22,000 22,000
.
Todays Price 5.00 5.00 5.00 5.00 5.00
.
Change (000)
In
Mar Cap -16,375 15,500 53,000 184,250 431,750
.
Market
Cap
Growth 1 2 8 20
.
Stock Price UNK UNK 12 42 98
.
EAT (000) LOSS LOSS 3,300 9,075 19,965
.
EAT % 0.22 0.22 0.22
.
.
.
.
the REVENUE AND EAT estimates for 2009 are from
Collins Stewart analyst Navid Malik
Message 23693606
us-pharmatechnologist.com |
