These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 25 | | | |
| | | | | 36 | | | |
| | | | | 38 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 44 | | | |
| | | | | 47 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
|
Company
|
| |
Lead Asset
Phase |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
| Viracta Therapeutics, Inc. | | | Phase II | | |
Viracta Therapeutics, Inc. a clinical-stage, biomarker-directed
precision oncology company focused on new medicines for the treatment of virus-associated malignancies. It develops antiviral agent valganciclovir as an oral combination therapy which is in a Phase 2 clinical trial for EBV-positive lymphomas. The company was founded on February 10, 1998 and is headquartered in Cardiff, CA. |
| | | | 45.4 % | | | | | | (31.6 )% | | | | | $ | 42 | | | | | $ | 20 | | |
| Aptose Biosciences Inc. | | | Phase II | | |
Aptose Biosciences, Inc. is a clinical-stage oncology company, which engages in the discovery, research, and development of anti-cancer therapies. Its product pipeline includes APTO-253, a small molecule that induces expression of the Kruppel-Like Factor 4 genes; and CG-806 a non-covalent small molecule therapeutic agent. The company was founded on September 5, 1986 and is headquartered in Toronto, Canada.
|
| | | | 14.8 % | | | | | | (84.2 )% | | | | | $ | 24 | | | | | $ | 15 | | |
|
Indaptus Therapeutics, Inc.
|
| | Phase I | | |
Indaptus Therapeutics, Inc. is a pre-clinical biotechnology company. It
engages in the development of a novel and patented systemically- administered anti-cancer and anti-viral immunotherapy. The firm created patented treatment methods and associated patented compositions for attenuation and killing of non-pathogenic, Gram- negative bacteria. The company was founded by Michael James Newman on February 24, 2021 and is headquartered in New York, NY. |
| | | | 61.0 % | | | | | | 41.5 % | | | | | $ | 21 | | | | | $ | 8 | | |
| Aprea Therapeutics, Inc. | | | Phase I | | |
Aprea Therapeutics, Inc. is a clinical-stage biopharmaceutical
company, which engages in the provision of cancer therapeutics. It is involved in the development and commercialization of novel cancer therapeutics that reactivate mutant p53 tumor suppressor protein. The company was founded by Vladimir Bykov, Klas Gota Wiman, Staffan Stromblad, Natalia Issaeva, Galina Selivanova, and Wen Jie Bao in 2002 and is headquartered in Doylestown, PA. |
| | | | 68.6 % | | | | | | 31.7 % | | | | | $ | 23 | | | | | $ | (3 ) | | |
|
Oncternal Therapeutics, Inc.
|
| | Phase II | | |
Oncternal Therapeutics, Inc. engages in the development of novel
oncology therapies for the treatment of cancers with critical unmet medical need. Its product pipeline include Zilovertamab, ONCT-216, ONCT-808 and ONCT-534. The company was founded by David F. Hale and James B. Breitmeyer in September 1997 and is headquartered in San Diego, CA. |
| | | | 46.6 % | | | | | | (46.9 )% | | | | | $ | 24 | | | | | $ | (10 ) | | |
| | | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
|
Company
|
| |
Lead Asset
Phase |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
| Lisata Therapeutics, Inc. | | | Phase II | | |
Lisata Therapeutics, Inc. is engaged in the discovery, development, and
commercialization of innovative therapies for the treatment of advanced solid tumors and other major diseases. Its product, LSTA1, is designed to activate a novel uptake pathway that allows co- administered or tethered anti-cancer drugs to target and penetrate tumors. It also actuates this active transport system in a tumor-specific manner, resulting in systemically co-administered anti-cancer drugs more efficiently penetrating and accumulating in the tumor, while normal tissues are unlikely to be affected. The company was founded in 1980 and is headquartered in Basking Ridge, NJ. |
| | | | 71.9 % | | | | | | 6.9 % | | | | | $ | 27 | | | | | $ | (23 ) | | |
| MEI Pharma, Inc. | | | Phase I | | |
MEI Pharma, Inc. is a pharmaceutical company, which engages in the
development of pharmaceutical compounds. Its programs include Voruciclib and ME-344. The company was founded on December 1, 2000, and is headquartered in San Diego, CA. |
| | | | 49.2 % | | | | | | (13.7 )% | | | | | $ | 26 | | | | | $ | (32 ) | | |
| 25th Percentile | | | | | | | | | | | 45.4 % | | | | | | (46.9 )% | | | | | $ | 23 | | | | | $ | (23 ) | | |
| Mean | | | | | | | | | | | 51.1 % | | | | | | (13.8 )% | | | | | $ | 27 | | | | | $ | (4 ) | | |
| Median | | | | | | | | | | | 49.2 % | | | | | | (13.7 )% | | | | | $ | 24 | | | | | $ | (3 ) | | |
| 75th Percentile | | | | | | | | | | | 68.6 % | | | | | | 31.7 % | | | | | $ | 27 | | | | | $ | 15 | | |
|
NPV of Cash Flows
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Year End
|
| |
Stub
2024E |
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |
2046E
|
| |
2047E
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 12.4 | | | | | $ | 29.1 | | | | | $ | 56.2 | | | | | $ | 108.6 | | | | | $ | 210.2 | | | | | $ | 391.3 | | | | | $ | 477.8 | | | | | $ | 512.1 | | | | | $ | 508.8 | | | | | $ | 497.5 | | | | | $ | 487.9 | | | | | $ | 479.8 | | | | | $ | 332.9 | | | | | $ | 317.1 | | | | | $ | 302.1 | | | | | $ | 287.9 | | | | | $ | 274.3 | | | | | $ | 261.5 | | |
|
Mpro Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 11.3 | | | | | $ | 26.1 | | | | | $ | 49.6 | | | | | $ | 94.3 | | | | | $ | 179.4 | | | | | $ | 341.5 | | | | | $ | 406.2 | | | | | $ | 425.3 | | | | | $ | 404.9 | | | | | $ | 385.4 | | | | | $ | 367.0 | | | | | $ | 349.5 | | | | | $ | 332.9 | | | | | $ | 317.1 | | | | | $ | 302.1 | | | | | $ | 287.9 | | | | | $ | 274.3 | | | | | $ | 261.5 | | |
|
Endonuclease
Revenue |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1.1 | | | | | $ | 3.1 | | | | | $ | 6.6 | | | | | $ | 14.3 | | | | | $ | 30.8 | | | | | $ | 49.8 | | | | | $ | 71.6 | | | | | $ | 86.8 | | | | | $ | 104.0 | | | | | $ | 112.1 | | | | | $ | 120.9 | | | | | $ | 130.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
COGS
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.5 ) | | | | | $ | (3.6 ) | | | | | $ | (7.0 ) | | | | | $ | (13.6 ) | | | | | $ | (26.3 ) | | | | | $ | (48.9 ) | | | | | $ | (59.7 ) | | | | | $ | (64.0 ) | | | | | $ | (63.6 ) | | | | | $ | (62.2 ) | | | | | $ | (61.0 ) | | | | | $ | (60.0 ) | | | | | $ | (41.6 ) | | | | | $ | (39.6 ) | | | | | $ | (37.8 ) | | | | | $ | (36.0 ) | | | | | $ | (34.3 ) | | | | | $ | (32.7 ) | | |
|
Total Gross Profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 10.8 | | | | | $ | 25.5 | | | | | $ | 49.2 | | | | | $ | 95.0 | | | | | $ | 184.0 | | | | | $ | 342.4 | | | | | $ | 418.1 | | | | | $ | 448.1 | | | | | $ | 445.2 | | | | | $ | 435.3 | | | | | $ | 426.9 | | | | | $ | 419.8 | | | | | $ | 291.3 | | | | | $ | 277.5 | | | | | $ | 264.3 | | | | | $ | 251.9 | | | | | $ | 240.0 | | | | | $ | 228.8 | | |
|
Research and
Development |
| | | $ | (5.9 ) | | | | | $ | (4.7 ) | | | | | $ | (29.4 ) | | | | | $ | (19.8 ) | | | | | $ | (19.8 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Sales and Marketing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.9 ) | | | | | $ | (4.4 ) | | | | | $ | (8.4 ) | | | | | $ | (16.3 ) | | | | | $ | (31.5 ) | | | | | $ | (58.7 ) | | | | | $ | (71.7 ) | | | | | $ | (76.8 ) | | | | | $ | (76.3 ) | | | | | $ | (74.6 ) | | | | | $ | (73.2 ) | | | | | $ | (72.0 ) | | | | | $ | (49.9 ) | | | | | $ | (47.6 ) | | | | | $ | (45.3 ) | | | | | $ | (43.2 ) | | | | | $ | (41.1 ) | | | | | $ | (39.2 ) | | |
|
G&A
|
| | | $ | (7.5 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | | | | $ | (10.0 ) | | |
|
Other OpEx
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.2 ) | | | | | $ | (2.9 ) | | | | | $ | (5.6 ) | | | | | $ | (10.9 ) | | | | | $ | (21.0 ) | | | | | $ | (39.1 ) | | | | | $ | (47.8 ) | | | | | $ | (51.2 ) | | | | | $ | (50.9 ) | | | | | $ | (49.8 ) | | | | | $ | (48.8 ) | | | | | $ | (48.0 ) | | | | | $ | (33.3 ) | | | | | $ | (31.7 ) | | | | | $ | (30.2 ) | | | | | $ | (28.8 ) | | | | | $ | (27.4 ) | | | | | $ | (26.1 ) | | |
|
Total Operating Expenses
|
| | | $ | (13.4 ) | | | | | $ | (14.7 ) | | | | | $ | (39.4 ) | | | | | $ | (29.8 ) | | | | | $ | (29.8 ) | | | | | $ | (10.0 ) | | | | | $ | (13.1 ) | | | | | $ | (17.3 ) | | | | | $ | (24.0 ) | | | | | $ | (37.1 ) | | | | | $ | (62.6 ) | | | | | $ | (107.8 ) | | | | | $ | (129.4 ) | | | | | $ | (138.0 ) | | | | | $ | (137.2 ) | | | | | $ | (134.4 ) | | | | | $ | (132.0 ) | | | | | $ | (130.0 ) | | | | | $ | (93.2 ) | | | | | $ | (89.3 ) | | | | | $ | (85.5 ) | | | | | $ | (82.0 ) | | | | | $ | (78.6 ) | | | | | $ | (75.4 ) | | |
|
EBIT
|
| | | $ | (13.4 ) | | | | | $ | (14.7 ) | | | | | $ | (39.4 ) | | | | | $ | (29.8 ) | | | | | $ | (29.8 ) | | | | | $ | (10.0 ) | | | | | $ | (2.3 ) | | | | | $ | 8.2 | | | | | $ | 25.1 | | | | | $ | 57.9 | | | | | $ | 121.4 | | | | | $ | 234.5 | | | | | $ | 288.6 | | | | | $ | 310.1 | | | | | $ | 308.0 | | | | | $ | 301.0 | | | | | $ | 294.9 | | | | | $ | 289.9 | | | | | $ | 198.1 | | | | | $ | 188.2 | | | | | $ | 178.8 | | | | | $ | 169.9 | | | | | $ | 161.5 | | | | | $ | 153.4 | | |
|
Taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.7 ) | | | | | $ | (5.3 ) | | | | | $ | (12.2 ) | | | | | $ | (25.5 ) | | | | | $ | (49.3 ) | | | | | $ | (60.6 ) | | | | | $ | (65.1 ) | | | | | $ | (64.7 ) | | | | | $ | (63.2 ) | | | | | $ | (61.9 ) | | | | | $ | (60.9 ) | | | | | $ | (41.6 ) | | | | | $ | (39.5 ) | | | | | $ | (37.6 ) | | | | | $ | (35.7 ) | | | | | $ | (33.9 ) | | | | | $ | (32.2 ) | | |
|
NOPAT
|
| | | $ | (13.4 ) | | | | | $ | (14.7 ) | | | | | $ | (39.4 ) | | | | | $ | (29.8 ) | | | | | $ | (29.8 ) | | | | | $ | (10.0 ) | | | | | $ | (2.3 ) | | | | | $ | 6.5 | | | | | $ | 19.8 | | | | | $ | 45.7 | | | | | $ | 95.9 | | | | | $ | 185.3 | | | | | $ | 228.0 | | | | | $ | 244.9 | | | | | $ | 243.3 | | | | | $ | 237.8 | | | | | $ | 233.0 | | | | | $ | 229.0 | | | | | $ | 156.5 | | | | | $ | 148.7 | | | | | $ | 141.3 | | | | | $ | 134.2 | | | | | $ | 127.6 | | | | | $ | 121.2 | | |
|
Change in Working
Capital |
| | | $ | (0.4 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | | | | $ | (0.5 ) | | |
|
Depreciation/
CAPEX |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Free Cash Flow
|
| | | $ | (13.8 ) | | | | | $ | (15.2 ) | | | | | $ | (39.9 ) | | | | | $ | (30.3 ) | | | | | $ | (30.3 ) | | | | | $ | (10.5 ) | | | | | $ | (2.8 ) | | | | | $ | 6.0 | | | | | $ | 19.3 | | | | | $ | 45.2 | | | | | $ | 95.4 | | | | | $ | 184.8 | | | | | $ | 227.5 | | | | | $ | 244.4 | | | | | $ | 242.8 | | | | | $ | 237.3 | | | | | $ | 232.5 | | | | | $ | 228.5 | | | | | $ | 156.0 | | | | | $ | 148.2 | | | | | $ | 140.8 | | | | | $ | 133.7 | | | | | $ | 127.1 | | | | | $ | 120.7 | | |
|
Risk Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Infectious Disease Probability of
Success |
| | | | 58 % | | | | | | 58 % | | | | | | 44 % | | | | | | 44 % | | | | | | 44 % | | | | | | 44 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | | | | | 25 % | | |
|
NPV Calculations – Perpetual Growth
|
| | | | | | |
|
Discount Rate
|
| | | | 14.8 % | | |
|
NPV of FCF
|
| | | $ | 211 | | |
|
Perpetual Growth Rate
|
| | | | — | | |
|
Terminal Value
|
| | | $ | 0 | | |
|
PV of Terminal Value
|
| | | $ | 0 | | |
|
Total NPV
|
| | | $ | 211 | | |
| | | | | | | | | |
Discount Rate Sensitivity
|
| |||||||||||||||||||||||||||
| | | | | | | | | |
13.8%
|
| |
14.3%
|
| |
14.8%
|
| |
15.3%
|
| |
15.8%
|
| |||||||||||||||
|
Perpetual
Growth Rate |
| | |
|
2.0
%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | |
| | |
|
1.0
%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | | ||
| | |
|
—
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | | ||
| | |
|
(1.0
)%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | | ||
| | |
|
(2.0
)%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | | ||
| | |
Weighted Average Cost of
Equity
(Equity/(Total Value))*Cost of Equity
14.8%
|
| |
+
|
| |
Weighted Average Cost of
Debt
(Debt/(Total Value))*(1-Tax Rate)*Cost of Debt
0.0%
|
| |
=
|
| |
WACC
WACE + WACD
14.8%
|
| |
| | |
Cost of Equity –
Capital Asset Pricing Model (CAPM)
|
| | | | | | | |
| | |
Equity Value
(1)
|
| | | $ | 18.2 | | | |
| | |
Risk Free Rate
(2)
|
| | | | 4.2 % | | | |
| | |
Beta
(3)
|
| | | | 0.872 | | | |
| | |
Market Risk Premium
(4)
|
| | | | 6.6 % | | | |
| | |
Small-Cap Size Premium
(5)
|
| | | | 4.8 % | | | |
| | |
Return on Equity
|
| | |
|
14.8
%
|
| | |
| | |
Weighted Cost of Equity
|
| | | | 14.8 % | | | |
| | |
Return on Equity = Risk Free Rate + Beta(Market Risk Premium) + Small-Cap Size Premium
|
| | ||||||
| | |
Cost of Debt
(6)
|
| | | | | | | |
| | |
Debt Outstanding
|
| | | $ | 0.0 | | | |
| | |
Interest Rate
|
| | | | 0.0 % | | | |
| | |
Tax Rate
|
| | | | 21.0 % | | | |
| | |
Weighted Cost of Debt
|
| | | | 0.0 % | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
|
Company
|
| |
Lead Asset
Phase |
| |
Therapeutic
Area Focus |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
| Gritstone bio, Inc. | | | Phase II | | |
Oncology; Infectious Diseases
|
| |
Gritstone bio, Inc. clinical-stage biotechnology company,
which engages in developing the next generation of cancer immunotherapies to fight multiple cancer types. The company was founded by Andrew Allen, Timothy Chan, Mark Cobbold, Graham Lord, Naiyer Rizvi and Jean- Charles Soria in August 2015 and is headquartered in Emeryville, CA. |
| | | | 84.1 % | | | | | | 12.9 % | | | | | $ | 275 | | | | | $ | 200 | | |
| Vaxart, Inc. | | | Phase II | | |
Infectious Diseases
|
| |
Vaxart, Inc. operates as a clinical-stage biotechnology
company, which engages in the development of oral recombinant vaccines based on its Vector-Adjuvant- Antigen Standardized Technology oral vaccine platform. Its investigational vaccines are administered using a room temperature-stable tablet, rather than by injection. It is developing prophylactic vaccine candidates that target a range of infectious diseases, including SARS-CoV-2, norovirus, seasonal influenza and respiratory syncytial virus (RSV). The company was founded in 2004 and is headquartered in South San Francisco, CA. |
| | | | 81.1 % | | | | | | 72.0 % | | | | | $ | 224 | | | | | $ | 191 | | |
| Nuvectis Pharma, Inc. | | | Phase I | | | Oncology | | |
Nuvectis Pharma, Inc. is a preclinical stage
biopharmaceutical company. It focuses on the development of novel targeted small molecule therapeutics for the treatment of cancer in genetically defined patient populations. Its product pipeline includes NXP800 and NXP900. The company was founded by Ron Bentsur, Enrique Poradosu and Shay Shemesh on July 27, 2020 and is headquartered in Fort Lee, NJ. |
| | | | 44.7 % | | | | | | (30.5 )% | | | | | $ | 148 | | | | | $ | 129 | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
|
Company
|
| |
Lead Asset
Phase |
| |
Therapeutic
Area Focus |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
| Anixa Biosciences, Inc. | | | Phase I | | |
Oncology; Infectious Diseases
|
| | Anixa Biosciences, Inc. is a biotechnology company, which engages in the development of therapies and vaccines focused on oncology and infectious disease. It operates through the following segments: CAR-T Therapeutics, Cancer Vaccines, Anti-Viral Therapeutics, and Other. The CAR-T Therapeutics segment involves the development of immuno-therapy drugs against cancer. The Cancer Vaccines segment includes the early stages development of immunization for breast and ovarian cancer. The company was founded on November 5, 1982 and is headquartered San Jose, CA. | | | | | 50.1 % | | | | | | (28.9 )% | | | | | $ | 103 | | | | | $ | 79 | | |
|
Foghorn Therapeutics, Inc.
|
| | Phase I | | | Oncology | | |
Foghorn Therapeutics, Inc. operates as a development
stage biopharmaceutical company. It is discovering and developing a novel class of precision medicine therapeutics targeting the chromatin regulatory system in oncology. Through its scalable Gene Traffic Control product platform, the firm is systematically interrogating and drugging the chromatin regulatory system. The company was founded by Cigall Kadoch, Gerald W. Crabtree and Douglas G. Cole in October 2015 and is headquartered in Cambridge, MA. |
| | | | 63.0 % | | | | | | 10.0 % | | | | | $ | 267 | | | | | $ | 42 | | |
|
Assembly Biosciences, Inc.
|
| | Phase I | | |
Infectious Diseases
|
| |
Assembly Biosciences, Inc. is a biotechnology company,
which engages in the development of products for infectious diseases, such as chronic hepatitis B virus and illnesses associated with a dysbiotic microbiome. It focuses on two innovative platform programs: oral therapeutics for the treatment of hepatitis B virus, and the oral synthetic live biotherapeutics candidate. The company was founded by Uri Lopatin and Derek A. Small on October 7, 2005 and is headquartered in South San Francisco, CA. |
| | | | 66.8 % | | | | | | 21.2 % | | | | | $ | 73 | | | | | $ | 28 | | |
| Hookipa Pharma, Inc. | | | Phase II | | | Oncology; Infectious Diseases | | |
HOOKIPA Pharma, Inc. is a clinical stage
biopharmaceutical company, which engages in developing pharmaceutical products to prevent and cure infectious diseases and cancer. The firm also focuses on immunotherapeutics based on its proprietary arenavirus platform that is designed to reprogram the body’s immune system. The company was founded by Rolf M. Zinkernagel, Andreas Bergthaler, Lukas Flatz, and Daniel D. Pinschewer in 2011 and is headquartered in New York, NY. |
| | | | 35.1 % | | | | | | (0.1 )% | | | | | $ | 59 | | | | | $ | (10 ) | | |
| 25th Percentile | | | | | | | | | | | | | | 44.7 % | | | | | | (28.9 )% | | | | | $ | 73 | | | | | $ | 28 | | |
| Mean | | | | | | | | | | | | | | 60.7 % | | | | | | 8.1 % | | | | | $ | 164 | | | | | $ | 94 | | |
| Median | | | | | | | | | | | | | | 63.0 % | | | | | | 10.0 % | | | | | $ | 148 | | | | | $ | 79 | | |
| 75th Percentile | | | | | | | | | | | | | | 81.1 % | | | | | | 21.2 % | | | | | $ | 267 | | | | | $ | 191 | | |
|
Announcement
Date |
| |
Target
|
| |
Description
|
| |
Acquirer
|
| |
Upfront
Consideration |
| |
Total
Consideration |
| ||||||
| 12/12/2023 | | | Icosavax | | |
Icosavax is a biopharmaceutical company leveraging
its innovative virus-like particle (VLP) platform technology to develop vaccines against infectious diseases, with an initial focus on life-threatening respiratory diseases. Icosavax’s pipeline includes vaccine candidates targeting respiratory syncytial virus (RSV), human metapneumovirus (hMPV), and severe acute respiratory syndrome coronavirus 2 (SARS-CoV-2). |
| | AstraZeneca plc | | | | $ | 800 | | | | | $ | 1,100 | | |
| 06/06/2023 | | |
Paratek Pharamceuticals, Inc.
|
| |
Paratek Pharmaceuticals, Inc. operates as a pharmaceutical company that focuses on the discovery, development, and commercialization of medicines. The firm’s lead product candidate, omadacycline, is a new tetracycline-derived, broad-spectrum antibiotic being developed for use as a first-line monotherapy for serious community-acquired bacterial infections where antibiotic resistance is of concern for treating physicians.
|
| |
Gurnet Point Capital, Novo Holdings A/S
|
| | | $ | 391 | | | | | $ | 462 | | |
| 04/07/2022 | | | ReViral Ltd. | | |
ReViral is a clinical-stage biopharmaceutical
company that develops novel antiviral therapeutics. The company’s lead product candidate, sisunatovir, is an orally administered fusion inhibitor currently being evaluated in a global phase 2 pediatric clinical study (REVIRAL1). The company also has an RSV N-protein replication inhibitor program currently in phase 1 clinical development. |
| | Pfizer, Inc. | | | | | — | | | | | $ | 525 | | |
| 12/27/2021 | | |
Pardes Biosciences, Inc.
|
| |
Pardes Biosciences is a clinical-stage
biopharmaceutical company created by and for this moment to help solve pandemic-sized problems, starting with COVID-19. We are applying modern reversible-covalent chemistry as a starting point to discover and develop novel oral drug candidates while reimagining the patient journey to access these medicines. The company’s lead product candidate, PBI-0451, is being developed as a direct-acting, oral antiviral drug to treat and prevent SARS-CoV-2 infections, the virus responsible for COVID-19. |
| |
FS Development Corp. II (Foresite Capital)
|
| | | $ | 599 | | | | | $ | 599 | | |
|
Announcement
Date |
| |
Target
|
| |
Description
|
| |
Acquirer
|
| |
Upfront
Consideration |
| |
Total
Consideration |
| ||||||
| 08/20/2020 | | |
SmartPharm
Therapeutics, Inc. |
| |
SmartPharm Therapeutics is a second-generation gene-encoded therapeutics company that has benefited from the first decades of learning in gene therapy development to produce an evolved therapeutic platform. SmartPharm is focused on “gene-encoded therapeutics”. It is a subset of gene therapy that seeks to insert nucleic acids (mRNA or DNA) into cells to make normal versions of a missing or abnormal program or to produce an entirely new type of protein that has therapeutic benefit.
|
| |
Sorrento Therapeutics, Inc.
|
| | | $ | 19 | | | | | $ | 19 | | |
| 05/04/2020 | | |
Noachis Terra, Inc.
|
| |
Noachis Terra, Inc. engages in the development of
pharmaceutical products. Noachis Terra Inc., holds a worldwide, nonexclusive license to the TerraCoV2 vaccine candidate from the National Institute of Allergy and Infectious Diseases (NIAID), an institute within the National Institute of Health. |
| | Oragenics, Inc. | | | | $ | 7 | | | | | $ | 7 | | |
| 04/13/2020 | | |
Tamir Biotechnology, Inc.
|
| |
Tamir Biotechnology, Inc., a biopharmaceutical
company, primarily engages in the discovery and development of a class of therapeutic drugs for the treatment of cancer and other pathological conditions. Its proprietary drug discovery and development program consists of therapeutics developed from amphibian ribonucleases. The company’s lead drug product candidate, ONCONASE is evaluated in human clinical trials for the treatment of various forms of cancer. |
| | Orgenesis, Inc. | | | | $ | 21 | | | | | $ | 21 | | |
| 25th Percentile | | | | | | | | | | | | | $ | 7 | | | | | $ | 19 | | |
| Mean | | | | | | | | | | | | | $ | 262 | | | | | $ | 390 | | |
| Median | | | | | | | | | | | | | $ | 21 | | | | | $ | 462 | | |
| 75th Percentile | | | | | | | | | | | | | $ | 599 | | | | | $ | 599 | | |
| | | |
Series C Preferred
Stock Issued and Outstanding |
| |
Common Stock
(as converted) |
| ||||||
|
Merger Agreement
|
| | | | 10,359.0916 | | | | | | 103,590,916 | | |
|
Financing
|
| | | | 1,578.2120 | | | | | | 15,782,120 | | |
|
Transaction Fees
|
| | | | 535.46510 | | | | | | 5,354,651 | | |
|
Total
|
| | | | 12,472.7687 | | | | | | 124,727,687 | | |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|