Opko Health Inc (OPK)

[Sky10]

In my opinion ,
OPKO should not spin off BRLI , it provides good cash flow .
I did a rough calculation on the revenues from 4 k scores and Rayaldee :

4 k scores Rayaldees Total
2017 100k test x $600 $ 5 M $ 65 M
2018 130k test x $800 $ 50 M $ 150 M
2019 170 k test x $900 $ 450 M $ 600 M
2020 200k test x $1,000 $ 4 B $ 4.2 B

I assume the month-to-month increase in Rx Rayaldee is 20 % starting with about 600 prescriptions in 05/2017 .
OPK can reach $ 50 / share in 2020 .

Any comments ?