Pozen Inc. (POZN)

[barsell]

My attempt at future potential valuation

.60/share from Treximet
2.70/share royalties from Vimovo (as per Brean Murry, Carret & Co)
_____________
3.30/ share income times 15 = 49.50

Plus value of milestones....305 million
Plus discounted value of remaining pipeline....200 million
____________________________________
505 million or 16.83/share

Total price per share.....49.50 plus 16.83 is $66.33