#130865
Re: Farmas USA
TPTX
Los números actualizados (y pesimistas) de b2k:
I slashed all my numbers on all their early programs for MET, RET and ALK. This is my dooms day valuation and its higher than the current stock price which makes me very comfortable to keep buying here. Just their lead drug Repotrectinib and the $1.1 billion cash make up this value.
Los números actualizados (y pesimistas) de b2k:
I slashed all my numbers on all their early programs for MET, RET and ALK. This is my dooms day valuation and its higher than the current stock price which makes me very comfortable to keep buying here. Just their lead drug Repotrectinib and the $1.1 billion cash make up this value.
Turning Point Therapeutics
Repotrectinib
Trident-1 clinical trial
Exp-1: ROS1 TKI Naive NSCLC (Breakthrough Therapy)
ROS1 + NSCLC = 6,000 patients in US and EU5
Trident-1 clinical trial
Exp-1: ROS1 TKI Naive NSCLC (Breakthrough Therapy)
ROS1 + NSCLC = 6,000 patients in US and EU5
Competitors:
Crizontinib = ROS1 + NSCLC ORR of 72%
Lorlatinib = ROS1 + NSCLC ORR of 76%
Entrectinib = ROS 1 + NSCLC ORR of 77%
Crizontinib = ROS1 + NSCLC ORR of 72%
Lorlatinib = ROS1 + NSCLC ORR of 76%
Entrectinib = ROS 1 + NSCLC ORR of 77%
ROS1 TKI Naive data:
Confirmed Phase 1 and Phase 2 confirmed ORR of 91% with over 30 months of duration of response.
Side Effects dizziness mostly Grade 1
Discontinuation Rate 9%
ROS1 + NSCLC
6,000 patient in US and EU5
Give them 50% market share = 3,000
@ $100,000 price = $300 million
* 3 for phase 2 data = $900 million value
Confirmed Phase 1 and Phase 2 confirmed ORR of 91% with over 30 months of duration of response.
Side Effects dizziness mostly Grade 1
Discontinuation Rate 9%
ROS1 + NSCLC
6,000 patient in US and EU5
Give them 50% market share = 3,000
@ $100,000 price = $300 million
* 3 for phase 2 data = $900 million value
Exp-2, Exp-3 and Exp-4 for Prior ROS1 TKI
Exp-2 Prior ROS1 TKI with platinum chemo therapy ORR 39%
Exp-3 For 2 prior ROS1 TKI without chemo therapy ORR 30%
Exp-4 Prior ROS1 TKI without chemo therapy ORR 38%
G2032R resistance mutations showed ORR of 50%
Side Effects dizziness mostly Grade 1
Discontinuation Rate 11%
Exp-2 Prior ROS1 TKI with platinum chemo therapy ORR 39%
Exp-3 For 2 prior ROS1 TKI without chemo therapy ORR 30%
Exp-4 Prior ROS1 TKI without chemo therapy ORR 38%
G2032R resistance mutations showed ORR of 50%
Side Effects dizziness mostly Grade 1
Discontinuation Rate 11%
I included this into the numbers for ROS1 + TKI naive NSCLC as I would think most patient would try this first an it would be used in first line TKI.
Trident-1 clinical trial
Exp-5 TRK Naive NSCLC
Exp-6 TRK Prior TKI (Breakthrough Therapy)
NTRK + NSCLC = 4,000 patient in US and EU5
Trident-1 clinical trial
Exp-5 TRK Naive NSCLC
Exp-6 TRK Prior TKI (Breakthrough Therapy)
NTRK + NSCLC = 4,000 patient in US and EU5
Competitors:
Selitrectinib = NTRK + NSCLC
Larotrectinib = NTRK + NSCLC
Entrectinib = NTRK + NSCLC
Selitrectinib = NTRK + NSCLC
Larotrectinib = NTRK + NSCLC
Entrectinib = NTRK + NSCLC
NTRK + NSCLC data:
NTRK + NSCLC
4,000 patient in US and EU5
Give them 20% market share = 800
@ $200,000 price = $160 million
* 2 for phase 2 data = $320 million value
NTRK + NSCLC
4,000 patient in US and EU5
Give them 20% market share = 800
@ $200,000 price = $160 million
* 2 for phase 2 data = $320 million value
Elzovantinib
Shield-1 Clinical Trial
MET altered NSCLC = 13,000 in US and EU5
MET amplified Gastric Cancer = 2,000 in US and EU5
MET altered NSCLC = 13,000 in US and EU5
MET amplified Gastric Cancer = 2,000 in US and EU5
Competitors:
Capmatinib = 40% ORR in Naive NSCLC and 30% ORR in prior TKI
Crizotinib = 32% ORR
Savolitinib = 47.5% ORR exon 14 skipping
Capmatinib = 40% ORR in Naive NSCLC and 30% ORR in prior TKI
Crizotinib = 32% ORR
Savolitinib = 47.5% ORR exon 14 skipping
NTRK + NSCLC and GEJ data:
MET TKI Naive NSCLC had ORR of 36%
MET TKI Naive GEJ had ORR of 33%
MET prior TKI had ORR of 0% with 53% CBR
MET TKI Naive NSCLC had ORR of 36%
MET TKI Naive GEJ had ORR of 33%
MET prior TKI had ORR of 0% with 53% CBR
Side Effects dizziness 65% mostly Grade 1 and Grade 2
2 Grade 3 dose limiting Vertigo
Peripheral Edema 20% up to Grade 3
Discontinuation Rate 9.5%
2 Grade 3 dose limiting Vertigo
Peripheral Edema 20% up to Grade 3
Discontinuation Rate 9.5%
MET altered NSCLC:
13,000 patient in US and EU5
Give them 10% market share = 1,300
@ $100,000 price = $130 million
* 1 for phase 1 data = $130 million value
13,000 patient in US and EU5
Give them 10% market share = 1,300
@ $100,000 price = $130 million
* 1 for phase 1 data = $130 million value
MET amplified GEJ:
2,000 patient in US and EU5
Give them 10% market share = 200
@ $100,000 price = $20 million
* 1 for phase 1 data = $20 million value
2,000 patient in US and EU5
Give them 10% market share = 200
@ $100,000 price = $20 million
* 1 for phase 1 data = $20 million value
TPX-046
Sword-1 Clinical Trial
RET + NSCLC = 4,000
RET + Thyroid = 4,000
RET + NSCLC = 4,000
RET + Thyroid = 4,000
Competitors:
Selpercatinib = 64% ORR in TKI Naive NSCLC and 69% ORR in TKI Naive MTC
Pralsetinib = 57% ORR in TKI Naive NSCLC and 55% ORR in TKI Naive MTC
Selpercatinib = 64% ORR in TKI Naive NSCLC and 69% ORR in TKI Naive MTC
Pralsetinib = 57% ORR in TKI Naive NSCLC and 55% ORR in TKI Naive MTC
RET + NSCLC data:
TKI Naive
Prior TKI
RET + Thyroid data:
TKI Naive
Prior TKI
TKI Naive
Prior TKI
RET + Thyroid data:
TKI Naive
Prior TKI
Side effects dizziness mostly Grade 1 and Grade 2
Discontinuation Rate of 10%
Discontinuation Rate of 10%
RET + NSCLC:
4,000 patient in US and EU5
Give them 10% market share = 400
@ $200,000 price = $80 million
* 5 for partial phase 1 data = $40 million value
4,000 patient in US and EU5
Give them 10% market share = 400
@ $200,000 price = $80 million
* 5 for partial phase 1 data = $40 million value
RET + MTC:
4,000 patient in US and EU5
Give them 10% market share = 400
@ $200,000 price = $80 million
* 5 for partial phase 1 data = $40 million value
4,000 patient in US and EU5
Give them 10% market share = 400
@ $200,000 price = $80 million
* 5 for partial phase 1 data = $40 million value
TPX-0131
Forge-1 Clinical Trail
ALK + NSCLC = 11,000 in US and EU5
Competitors:
Alectinib = 40% ORR is ALK resistant NSCLC
Brigatinib =
Ceritinib =
Lorlatinib =
Crizotinib =
ALK + NSCLC = 11,000 in US and EU5
Competitors:
Alectinib = 40% ORR is ALK resistant NSCLC
Brigatinib =
Ceritinib =
Lorlatinib =
Crizotinib =
ALK + NSCLC prior TKI data
ALK + NSCLC:
11,000 patient in US and EU5
Give them 10% market share = 1,100
@ $150,000 price = $165 million
* 10% for no phase 1 data = $16.5 million value
ALK + NSCLC:
11,000 patient in US and EU5
Give them 10% market share = 1,100
@ $150,000 price = $165 million
* 10% for no phase 1 data = $16.5 million value
Total company value = $2.566 billion @ 49,407,966 shares out = $51.93