NorthWest Biotherapeutics Inc (NWBO)

[abeta]

BSB - We are -more or less- on the same page

---- USA Cases	 6,000 		 7,000 		 8,000 		 9,000 		 10,000  
 ------ Patient$	 125,000 	 125,000 	 125,000 	 125,000 	 125,000  
  
 ------ Revenue  750,000,000 	 875,000,000 	 1,000,000,000 	 1,125,000,000 	 1,250,000,000  
 Times Sales X	 10 		 10 		 10 		 10 		 10  
 Market Cap$	 7,500,000,000 	 8,750,000,000 	 10,000,000,000  11,250,000,000  12,500,000,000  
 Shares OutStd	 200,000,000 	 200,000,000 	 200,000,000 	 200,000,000 	 200,000,000  
 --- Stock Price	 37.50 		 43.75 		 50.00 		 56.25 		 62.50  
  
  
  
 ---- EUR Cases	 3,000 		 4,000 		 5,000 		 6,000 		 7,000  
 ------ Patient$	 125,000 	 125,000 	 125,000 	 125,000 	 125,000  
  
 ------ Revenue  375,000,000 	 500,000,000 	 625,000,000 	 750,000,000 	 875,000,000  
 Times Sales X	 10 		 10 		 10 		 10 		 10  
 Market Cap$	 3,750,000,000 	 5,000,000,000 	 6,250,000,000 	 7,500,000,000 	 8,750,000,000  
 Shares OutStd	 200,000,000.00  200,000,000.00  200,000,000.00  200,000,000.00  200,000,000.00  
 --- Stock Price	 18.75 		 25.00 		 31.25 		 37.50 		 43.75  
  
  
  
 Con MC	 	11,250,000,000 	 13,750,000,000  16,250,000,000	 18,750,000,000	 21,250,000,000  
 OS	 	200,000,000.00 	 200,000,000.00  200,000,000.00	 200,000,000.00	 200,000,000.00  
 PPS	 	56.25 		 68.75 		 81.25 		 93.75 		 106.25  
  
  
  
 1/3 Direct									 
 Premium									 
 Mkt Cap	3,712,500,000 	 4,537,500,000	 5,362,500,000	 6,187,500,000	 7,012,500,000  
 OS	 	200,000,000.00 	 200,000,000.00	 200,000,000.0	 200,000,000.0	 200,000,000.00  
 PPS	 	18.56 		 22.69 		 26.81 		 30.94 		 35.06  
  
  
  
 Total									 
 Mkt Cap	14,962,500,000	 18,287,500,000	 21,612,500,000	 24,937,500,000	 28,262,500,000  
 OS	 	200,000,000.00	 200,000,000.00	 200,000,000.00	 200,000,000.00	 200,000,000.00  
 PPS	 	74.81 		 91.44 		 108.06 	 124.69 	 141.31

12,390 new cases predicted in 2017.
http://www.abta.org/about-us/news/brain-tumor-statistics/?referrer=https://www.google.com/


We treat both current and prior year cases


A different Valuation
http://2.bp.blogspot.com/--7mhwXD-eJo/VbNfylUUDFI/AAAAAAAAATQ/r8zTE4CUsCc/s1600/NWBO%2BValuation4.JPG


EDIT - forgot to write

Breadcrumbs .....

a) Hiring BLA Guru
b) flipper's/docs 11 clean rooms to Memphis

My thoughts .....

c) Does Germany launch once they have evaluated OS scrubbed data?
Again, I say they will .....

d) I stay FOCUSED on June 1 - the deeper we head towards
Jun 1 w/o a 233 eventing - makes me feel younger .....