To: rkrw who wrote (8 ) 12/19/2005 3:27:30 PM From: tuck Respond to of 205 >>I don't think selling will be a problem. Doesn't take a ton of reps or budget and I'd bet a bunch of them will be ex-actelion. The problem is more it's a 500M market (with good growth) and will be sliced 3 ways, so it's now looking like thelin at 200M per year (30% share) would be considered a success, 300-400M (50%) would be a HR. It also becomes a game of finding promising new indications. I'm a big believer in eps modeling at this stage, what's does a low/middle/best case scenario show?<< Well the quick and dirty approach can be found here:finance.yahoo.com But Ambrisentan would hit the market in '07, probably in the 2nd half, so that might slow Thelin down a bit. Of course, ARIES 1 is still out there, but will be known well before then, 2Q06. If the results don't mirror those of ARIES 2, what happens? Inhaled Remodulin in '08 (the FDA's view of Exubera might provide a preview for handicapping inhaled Remodulin's chances)? Anyhow, the most optimistic analyst says $100M next year. Not sure what launch date that might be modeled on, but with the PDUFA date in March, I'd guess we'd have have ~8 months of Thelin sales next year. Given that other revenues will be about $4 million. I would guess there is not much variance in the launch dates used in various analysts' models, so the big variance must be in how well they all think the launch will go. If we assume the competitive landscape remains unchanged through the first half of '07, the optimistic case would be for an annual run rate of roughly $140 million for '07. I would also guess that R&D expenses would be flat (down for Thelin, but up for other stuff advancing in the pipe), while SG&A would be popping hard in '06 then leveling off. Let's call expenses an even $100 million for '07. That would drop about $40 million to the bottom line with about 60 million shares out by then. The pessimistic case extrapolates to roughly $40 million in sales with the same expenses. While the average case extrapolates to about $90 million in revenue. So my '07 eps guesstimate range: (1.00/sh) to 60/sh. With the middling revenue estimate yielding a slight loss. On a quarterly basis, breaking even or turning some profit by Q307? Now, I've seen market figures of up to $900 million in '09. If ENCY can manage a 20% share, that's going to be a buck and quarter per share or so in earnings. This is not counting their dermatology product, which may add a little value by then. Seem plausible? Edit: Actelion trades at a P/E of 27. I could see ENCY earning 2 bucks/sh in 2011, which would give a share price of about $55. I'd love to see an analyst's report from George or Steve or someone, with the financial projections and all. Hint, hint . . . Cheers, Tuck