SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Gold/Mining/Energy : Nuvo Research Inc -- Ignore unavailable to you. Want to Upgrade?


To: axial who wrote (9012)3/13/2002 12:42:35 AM
From: axial  Read Replies (1) | Respond to of 14101
 
Wolf, I'd like to amend that post, a bit...

First, on the WF10 assumption: strong P3 results, with FDA Fast Track. Wildly optimistic maybe, but that's the basis of my investment.

Second, in my haste, I used the term "revenue" when I should have said "earnings".

My guesstimates were perhaps too optimistic on the WF10 earnings. I took the $6500 cost for a course of treatment, took off $3500 for non-drug costs, leaving $3000; at 2/3 margin that gives DMX $2000 in earnings.

I really have no idea, but doesn't that sound a little high? I'd like to amend that to $6500 US; $4300 non-drug costs, leaving $2200 for the cost of WF10.

With 2/3 going to earnings, that makes $1500 US per course per patient.

Re-doing the math, that works out to 25,000*$1500, or $37,500,000 US in earnings.

Again, This figure ignores off-label usage, or changes in thinking that predispose AIDS treatment at an earlier stage.

J+J, the same: f2003, $33M US, $20 million earnings to DMX, for US Pennsaid sales

OK, throw in another $2.5 million US for the rest of the world, Pennsaid, in earnings.(I've cut this one by half).

Earnings: $60,000,000 US. Shares O/S, Nasdaq + TSE: 60 million. (this assumes an IPO of 15 million shares on NASDAQ)

Call it a buck a share, in earnings.

If the markets take a dive, and we revert to the old PE ratios for pharma, then that gives us a share price of $8 to $20 US.

Plus the "buzz" factor.

I don't know about my US Pennsaid estimate - it's a real shot in the dark. Do you think it's too optimistic for f2003?

Finally, I'd like to replace "July" with "September".

That's a better time for an IPO, anyway. ;- )

Regards,

Jim