I tried to run some sensitivity analysis on the figures - and allowing for the widely varying reports - this is what I came up with :
Assumptions :
Note - all base figures are in US$
1. Base adressable market of 3,500,000 patients
2. Gross Sale Price per unit $750 - invariant
3. Retailer markup is 40% which equals 28.4% "discount" to retail vs Gross Sales Price = Net Sales Price to Botanix = $537 - invariant
4. COGS (RM/Packaging/Labour/logistics) 40% (Pharma Typical is 25.7%) = $214.80/unit - reducing (Pharma Typ would be $138.00)
5, OP-EX (Non-COGS salaries - sales force/admin/tech/IT/rent/utilities/marketing) 30% = $161.10/unit - reducing (Static @ $11.25MM/annum)
6. Royalty @ 5% of Net Sales Price = $26.85 - invariant
7. This leaves a Nett (before tax) of $134.25 / unit
8. After Tax of $93.98 / unit - 17.5% margin on Nett Sales Price after tax
9. A$/US$ = 0.66
Invariant items do not change with volume growth.
COGS will reduce over a production experience curve - approx 1% reduction for every 70000 units produced until Pharma Typical
OP-EX will reduce vs unit sales - assumption is "fixed cost" of $11.25MM/yr total
70000 units/annum = 1% adressable market share @ 2 units/patient (COGS @ 40% / OPEX @ $161.10/unit)
700000 units per annum = 5% adressable market share @ 4 units/patient (COGS @ 33% / OPEX @ $16.10/unit)
Scripts/annum NETT $ EPS EPS * 25 AUD/share 1 70000 $6578250.00 $0.004 $0.10 $0.16 2 140000 $21576660.00 $0.013 $0.34 $0.51 3 210000 $37101330.00 $0.023 $0.58 $0.88 4 280000 $53152260.00 $0.033 $0.83 $1.26 5 350000 $69729450.00 $0.044 $1.09 $1.65 6 420000 $86832900.00 $0.054 $1.36 $2.06 7 560000 $120513540.00 $0.075 $1.88 $2.85 8 700000 $155246700.00 $0.097 $2.43 $3.68
- Forums
- ASX - By Stock
- Bot Chart
I tried to run some sensitivity analysis on the figures - and...
-
- There are more pages in this discussion • 325 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add BOT (ASX) to my watchlist
|
|||||
Last
32.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $588.2M |
Open | High | Low | Value | Volume |
32.5¢ | 33.5¢ | 32.5¢ | $1.302M | 3.974M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
14 | 713153 | 32.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
33.0¢ | 215665 | 6 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
14 | 713153 | 0.325 |
29 | 781604 | 0.320 |
15 | 676128 | 0.315 |
13 | 883687 | 0.310 |
15 | 259737 | 0.305 |
Price($) | Vol. | No. |
---|---|---|
0.330 | 215665 | 6 |
0.335 | 338134 | 5 |
0.340 | 366000 | 5 |
0.345 | 176995 | 12 |
0.350 | 412921 | 13 |
Last trade - 16.10pm 11/07/2024 (20 minute delay) ? |
Featured News
BOT (ASX) Chart |