valuation model, page-2

i get 42 :)
woof

good effort D
must have some time on yr hands...lol

3tc/ftc currently $14 or $98/wk compare yr $80
atc should be more given bigger pill and hitting resistant 2nd line and after
isentress integrase (and others) more than twice that...
this will add significantly to val

cant see the risk weighting anywhere

should be some significant upfronts/milestones (say several hundred M each thru time)
this will add significantly to val
remember this one for v early stage drug http://www.gsk.com/media/pressreleases/2009/2009_pressrelease_10024.htm

what are contribution of atc v integrase?