Posted this in another thread but thought let’s start a thread exclusively for valuations.
Mine:
Approx 6000 patients in the USA. Will assume 50% market penetration (which is high) due to how active the Retts community is and how long they’ve been looking for treatments.
3000 patients at $375,000 USD p/a = $1,125,000,000 revenue for Acadia.
Based on Neurens royalties structure:
The first $250,000 USD = 10% of sales = $25 million
USD$250,000-$500,000 USD = 12% of sales = $30 million USD
$500,000-$750,000 USD = 14% of sales = $35 million USD
>$750,000 USD = 15% of sales = $56.25M USD
Total royalties p/a = $146 million USD.
Ex rate 0.70 = $208M AUD
Tax rate 30%
After tax profit (I know there will be business running costs but they won’t be much) = $146M AUD
Shares on issue = 129M
Earnings per share = $1.13
Industry average PE ratio = 26 but let’s use 20 to be conservative
Valuation = $22.67 just based off neurens royalties from Acadia in the USA, Not factoring in anything from rest of the world
- Forums
- ASX - By Stock
- NEU
- Let’s compare valuations based off Acadias price for Daybue
Let’s compare valuations based off Acadias price for Daybue
-
- There are more pages in this discussion • 9 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 NEU (ASX) to my watchlist
(20min delay)
|
|||||
Last
$20.00 |
Change
0.090(0.45%) |
Mkt cap ! $2.556B |
Open | High | Low | Value | Volume |
$19.88 | $20.07 | $19.73 | $11.80M | 591.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 5901 | $19.97 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$20.00 | 3262 | 5 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 2035 | 19.830 |
5 | 3099 | 19.810 |
3 | 2596 | 19.800 |
1 | 866 | 19.790 |
1 | 3096 | 19.780 |
Price($) | Vol. | No. |
---|---|---|
20.000 | 1036 | 3 |
20.020 | 2119 | 3 |
20.050 | 2151 | 2 |
20.060 | 1000 | 2 |
20.070 | 1145 | 1 |
Last trade - 16.10pm 21/06/2024 (20 minute delay) ? |
Featured News
NEU (ASX) Chart |
The Watchlist
FHE
FRONTIER ENERGY LIMITED
Adam Kiley, CEO
Adam Kiley
CEO
SPONSORED BY The Market Online