WFL 0.00% 0.3¢ wellfully limited

quantifying expectations

  1. 4,114 Posts.
    lightbulb Created with Sketch. 312
    Had some time today to twiddle the thumbs and was thinking about my SP targets. I have my sight on 25cents, but what does that figure actually mean? I started to then do some simple calculations.

    Target: 25cents
    Shares on Issue: 1,155,956,528
    Market Cap, given that there is no dilution: $288,989,132

    How would OBJ go about achieving that kind of market cap, well as we fully aware biotechs are well known for their P/E ratios. As to not over inflate the figures i put our P/E ratio at 5.

    GSK oral healthcare turnover in
    2010: $1,602 million
    2011: $1,717 million

    "The leading Oral care products are toothpastes and mouthwashes under the Aquafresh, Sensodyne, Macleans and Odol brand names, and a range of toothbrushes sold under the Aquafresh, and Dr Best names. In addition, denture care products are available principally under the Polident, Poligrip and Corega brand names."
    http://www.gsk.com/investors/pp_consumer.htm#oral

    GSK annual report 2010
    "Oral healthcare grew 6% to £1.6 billion, led by a strong
    performance from Sensodyne, which continued as the fastestgrowing toothpaste in the world, a position it has held for the
    last 5 years. This is a remarkable record for a brand in its 50th
    year. Following our 2010 launch in India, we now market
    Sensodyne in 124 countries. However, Aquafresh sales declined slightly."
    http://www.gsk.com/investors/reps10/GSK-Annual-Report-2010.pdf



    As highlighted from the above the aquafresh franchise and the sensodyne franchise pull in a combined figure of $953million in 2009

    The Sensoyne range consists of:

    -Toothpastes
    -toothbrushes
    -Mouth washes
    -dental floss

    The aquafresh range consists of (what what i can decipher on the website):

    -Toothpastes
    -Toothbrushes
    -White trays, mouth guards for whitening of the teeth

    In the collaborative development agreement announcement OBJ states that: "OBJ and GSK have agreed to work exclusively together to develop new products which makes use of OBJ's ETP and FIM technology."

    So by that extract, i can assume that there will most likely be a tooth whitening patch and a tooth brush under development. Lets say for example that the FIM technology is incorporated into sensodyne and aquafresh (can easily be applied into the other, but for the sake of simplicity i will assume that toothbrushes and mouthstrips in combined total 1/5 of the combined total of the sensodyne/aquafresh sales. That will make a total of 190.6million dollars. With a double digit royalty rate we have 19.06million dollars in royalty with a P/E ratio of 5 we have:

    $95.3million dollars added to the market cap.

    which means that we will have a SP of 8.24cents


    That is my extremely rough estimation, i'm sure there are countless holes in that figure but i thought i'd give it a crack. This prediction only takes into account GSK's oral healthcare collaboration, there is still FMCG-2's consumer healthcare and beauty applications and OBJ's sponsored products all showing the most promising signs for the short and medium term commercialisation prospect.

    So is 25cents out of reach? In the long term that figure can be easily surpassed due to our DP patches if they ever get commercialised, that is where the big money lies. But for the ST/MT i've set my sights on 15cents.

    Please shoot down my points guys, would be very happy to have someone else come and provide their calculations.
 
watchlist Created with Sketch. Add WFL (ASX) to my watchlist
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.