Maybe values for EU & ROW are at risk IF we lose the appeal and generics roll out a low priced product.
EU does not like to pay more for a bio equivalent drug vs what the market commands in the US. Very rare for drug prices in EU to be higher than the US.
There are several dollars of pricing risk in your model for both EU & ROW assuming there are generics in the US (which I certainly hope never happens !!!)