UNS Mental Exercise

UNS Mental Exercise (Something for a no news weekend)

Let us say we are a Medical Equipment Manufacturer sitting on a pile of cash. We want to grow the top line of our business by expanding our product portfolio. Looking through a list of potential companies we run our ruler over UNS. We browse the UNS website and google search the company. We then pull out all the marketing data we have on PFS's, Biologics, Diabetes, Eye Injectable drugs, and other related areas. We then fire up the spreadsheet and start punching in how much each of the Unilife Components are worth. Then you punch in how much the contracts are worth. What would your assigned values be? What would your future sales be? What is it worth to your company?

PFS Segment $
Wearable Injector Segment $
Imperium Segment $
AutoInjectors Segment $
Novel Devices (Novartis) Segment $
Occujet & Depot Jet (for the eye) Segment $
Sanofi Lovennox Contract $
Sanofi Wearable Contract $
Hikma Contract $
AstraZeneca/Medimmune Contract $
Occujet / Depot Jet Contract $
PipeLine Deals Announced (AbbVie) /UnAnnounced $
Blue Sky $
Plant $
Contracts with Employee's $

$Total Value

$Offer You Would Make

Price Per Share = $Offer you Would Make / Outstanding Shares (135 Million).