AVX 0.00% 2.5¢ avexa limited

whats the share valuatuion, page-3

  1. 1,579 Posts.
    lightbulb Created with Sketch. 300
    sads
    howabout this for a punt

    the 'independent' report earlier this year estimated the npv of atc based on dcf @ $150-225M

    its pretty easy to come up with a simple spreadsheet npv based on the numbers used in that report, and to update them a year...

    doing that, being 1 yr closer to such a cash flow, gives an additional about $50M by end 2009

    increasing the p(success) to 0.95 from 0.9 because of the progress and data in last yr adds another $25M

    similar guesstimates of a npv of $50M for the integrase preclinical deal

    add them all up = $275-350M

    which puts us at 40c...

    the upside to this valuation is mostly related to the 'conservative' estimates used in the 'independent' report (like selling price, sales, royalty...) and how good the deal/partner is at fdc etc

    and also how soon the cash flow starts (when to market), with the ind report assuming mid-2012, and that now possibly being much sooner

    by the time atc reaches market, my simple dcf npv comes up with another 10-15c in sp, and another 10-15c in sp when at peak sales...

    glta
 
watchlist Created with Sketch. Add AVX (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.