Sunday, January 14, 2018 2:44:10 PM
This is FCF calculation not IPR&D. The total amount would be spread between the following 3 main categories:
IPR&D: Spine, Dental, Hip, Knee, Coating, porous, 3D, & 18 year patent comprise this section
Customer Relationships: Weigao, Dentsply, Kyocera, NGK, Morgan Advanced Ceramics
Goodwill: Zimmer's direct global sales goes here (Financial & Operational Synergy)
======================================
Spine
Weigao gives us a good metric to go off of, 25,000 units growing to 50,000 minimum representing an average of 24% market share over the 6 years it takes to ramp to 50,000 units as China's spinal fusion market is expected to grow 18% a year.
If you take Weigao's numbers and multiply that over 4 major markets (US, EU, China, Japan), thats 100,000 units a year to start growing to 200,000 units by year 6.
If you take an average price per unit of say $2,000, that's $200 million a year growing to $400 million. Mind you, 25,000 units represents only 4% of current US market.
The math is: 200 + 280 + 280 + 320 + 360 + 400 = 1.560 * .85^6 = $588million. These are actually conservative numbers particularly for the US and not factoring CsC impact.
let me point out that by year 6 $400m only represents 5% of the global spine markets 8 billion dollar projection.
=========================================
Dental
I'll take a different approach with dental at projecting potential revenue and simply guess percentage of market:
First thing i did was take US, EU, & Asia Pacific dental implant markets and added them together. Dental implant consists of implant, the abutment, & crown. Assuming the implant & abutment are the most costly portions i assumed the following. 5% grow a year maxing out at 30% & 10% licensing revenue from Dentsply with 20% discount applied to account for possibility of greater time to market.
$62 million year 1 growing to $561m year 6 discounted = 535m
This represents only maximum of 10% of the global dental implant market share.
That's $1.123 Billion for just Spine & Dental
=======================================
Used these resources:
https://www.grandviewresearch.com/industry-analysis/dental-implants-market
http://www.scientistlive.com/content/spinal-fusion-market-value-china-grow-665m-2020
https://www.businesswire.com/news/home/20170825005553/en/Global-Spinal-Fusion-Market-2017-2022-Unfavorable-Reimbursement
Recent SINT News
- Form 8-K - Current report • Edgar (US Regulatory) • 09/26/2024 08:30:31 PM
- Prodways and SINTX Announce Joint Webinar Stay Ahead of the Curve: “Innovations in Ceramic Manufacturing: The Role of 3D Printing” • GlobeNewswire Inc. • 09/20/2024 12:00:00 PM
- SINTX Announces Completion of $3.1 Million ATM Equity Public Offering • GlobeNewswire Inc. • 09/19/2024 12:00:00 PM
- Apple Loses EU Dispute; Google’s $2.7 Billion Fine Upheld; Oracle Shares Surge 9% • IH Market News • 09/10/2024 10:02:31 AM
- SINTX Receives Notice of Allowance for United States Patent Application for Silicon Nitride-Functionalized Zirconia-Toughened Alumina Ceramic Biomaterial • GlobeNewswire Inc. • 09/09/2024 12:00:00 PM
- Significant Cost Reductions, Extended Cash Runway, and Exploration of Strategic Partnerships • GlobeNewswire Inc. • 09/05/2024 12:00:00 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 08/13/2024 08:32:31 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 08/06/2024 01:05:17 PM
- SINTX Technologies Announces Appointment of Eric K. Olson as Chief Executive Officer • GlobeNewswire Inc. • 08/06/2024 01:00:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 07/11/2024 08:45:11 PM
- Form 424B5 - Prospectus [Rule 424(b)(5)] • Edgar (US Regulatory) • 07/11/2024 08:15:48 PM
- SINTX Technologies to Explore Strategic Opportunities • GlobeNewswire Inc. • 06/18/2024 01:00:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 06/12/2024 01:05:12 PM
- SINTX Technologies Regains Compliance with Nasdaq Bid Price Requirement • GlobeNewswire Inc. • 06/12/2024 01:00:00 PM
- SINTX Technologies Receives Additional SBIR Contract for 3D Printing Technology • GlobeNewswire Inc. • 06/06/2024 01:00:00 PM
- SINTX TECHNOLOGIES SIGNS AGREEMENT TO ENTER KOREAN TECHNICAL CERAMICS SECTOR • GlobeNewswire Inc. • 05/29/2024 01:00:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 05/23/2024 01:10:13 PM
- SINTX TECHNOLOGIES ANNOUNCES REVERSE STOCK SPLIT EFFECTIVE MAY 28, 2024 • GlobeNewswire Inc. • 05/23/2024 01:00:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 05/15/2024 01:00:29 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 05/13/2024 09:20:34 PM
- SINTX AND PRODWAYS AGREE ON CERAMIC SLURRY SUPPLY AND 3D PRINTING AGREEMENT • GlobeNewswire Inc. • 04/29/2024 01:14:20 PM
- SINTX Technologies Announces Pricing of $1.5 Million Public Offering of Common Stock • GlobeNewswire Inc. • 04/03/2024 01:00:00 PM
- SINTX Technologies Announces Proposed Public Offering of Common Stock • GlobeNewswire Inc. • 03/29/2024 08:00:00 PM
- SINTX Technologies Announces Pricing of $1.3 Million Public Offering of Common Stock • GlobeNewswire Inc. • 03/25/2024 01:00:00 PM
- SINTX Technologies Announces Proposed Public Offering of Common Stock • GlobeNewswire Inc. • 03/22/2024 12:30:00 PM
BARRON'S COVE to Premier at the Hamptons International Film Festival • APHP • Sep 30, 2024 2:56 PM
Lingerie Fighting Championships Signs Broadcast Deal With Maybacks Global Entertainment • BOTY • Sep 26, 2024 9:00 AM
Maybacks Global Entertainment and Lingerie Fighting Championships Enter Into Broadcast And Revenue Sharing Agreement • AHRO • Sep 26, 2024 8:30 AM
North Bay Resources Commences Operations at Bishop Gold Mill, Inyo County, California; Engages Sabean Group Management Consulting • NBRI • Sep 25, 2024 9:15 AM
CEO David B. Dorwart Anticipates a Bright Future at Good Gaming Inc. Through His Most Recent Shareholder Update • GMER • Sep 25, 2024 8:30 AM
Cannabix Technologies and Omega Laboratories Inc. Advance Marijuana Breathalyzer Technology - Dr. Bruce Goldberger to Present at Society of Forensic Toxicologists Conference • BLOZF • Sep 24, 2024 8:50 AM