Hey Hampky,
I am interested in your number, can you please elaborate a little more. Your number is listed below.
EU: $3B ($1.5b at 2x multiple)
China: $1B
USA: $0.6B (1x multiple of current sales)
ROW (Mainly Canada, ANZAC, Latam): $0.4B
We get $5B or around $11-12.
Why do you have 0.6 B for the U.S. We are doing about 0.6B a year already. Don’t we still have exclusivity for another 8 years here in the U.S for Trig<500, etc..
Year 1 – 0.6 B
Year 2- 0.6 B ( we are in this year now)
Year 3- 0.6 B
Year 4 -.5 B
And so on..
I would at least value U.S to be $1.5 B for sale. I agree with $3B, China $1B, ROW probably about $1B including middle east, Asia, Africa, oceana and south America.(Brazil is a huge market in Latin America).
I think we should be able to fetch atleast $6.5 B OR around.
Current market cap is $1.7 B and SP is $4.35. If we get sold for $6.5 B, the sp will be about $16.8. If we get sold for $5 B, the sp will be about $12.90. Either way, I will take either of these and walk away with my loses. I need the sp to be at least $18 just to break even..