(Norne 31. juli)
Key assumptions in our valuation of Cevira:
âą 1m patient population in US/EU and average of 7-14m in China
âą Peak market penetration at 9% in US/EU and 3% in China
âą Pricing of USD 800/patient per year in US/EU and 1/3rd of that in China
âą 2024 & 2026 launch in China & US/EU (first sales in 2025/2027 respectively)
âą Peak sales at NOK 1.4bn in 2031
âą Probabilities of success at 25% for US/EU and 50% for China
âą Royalties at 15% of sales
âą Milestones of USD 18m during 2020-2024 from Chinese studies and launch and USD 36m in 2026 from US/EU studies and launch are
included; no revenue-related or second indication milestones are included in our model
âą Risk-adjusted cash flows discounted at 15% WACC
Cevira: NOK 844.000
Probability (%): 50/25%
Adjusted value: NOK 334.000
Value/share: 12
Regner med det kommer en oppdatering med adskillig hÞyere anslag allerede om noen fÄ dager.