That is all true but ktov is more than celebrex. It will not have the bb label. It will say ktov reduces risk. So I think the reality is something in btw.
The numbers do not make sense. The units in the graph are not tablets. If you are saying that at its peak Celebrex revenue per year was (4million tablets x $10per tablet) = $40 million $. That is way off. Celebrex had peak sales in the billions. The link you posted shows a quarterly revenue of $530mil. That's $2b in a year.
Say you're right and Kit-302 is similar to generics and only can make 1/10th that. (Should be somewhere in between actually.) So $200m+ rev per year. Ktovs MC is like $30mil right now.
These are more realistic unless I am totally missing something. A buyout should begin at near $400mil valuation IMO.