Pharmaceuticals & Biotech U.S. Investing Ideas

US$134
16.5% undervalued intrinsic discount
Fair Value
SOTP approach. (all PoS adjusted) IMCIVREE for BBS/POMC/LEPR = $3,589 IMCIVREE for AHO = $6,440 IMCIVREE for PWS = $673 Bivamelagon = $351 RM-718 = $88 Less: PV of corp O/H = $2,341 Net SOPT Value = $8,711 Add: Cash = $331 Equity Value = $9,042 Value per Share = $134
US$1.88
23.9% undervalued intrinsic discount
Fair Value
Step 1: 2031 Financial Output 2031 Net Income = 65,000,000 x 22.0% = 14,300,000 CAD 2031 Target Market Cap = 14,300,000 x 25.0= 357,500,000 CAD Step 2: Diluted Per-Share Metrics (83,752,002 Shares) 2031 Diluted EPS = 14,300,000 CAD / 83,752,002 Shares = 0.1707 CAD 2031 Diluted Share Price = 0.1707 x 25x = 4.268 CAD Step 3: Discounting to Present Value Discount Factor = 1 / (1 + 0.10)^5 =0.62092 Present Diluted Fair Value =4.268 CAD x 0.62092 = 2.650 CAD = 1.88 USD (0.71 fx rate)