I went and adjusted the numbers in the P/E pricing model that is avail in the links forum (google app) and it shows the following potential stock prices based upon market share, contribution margin, share count and Pharma P/E averages. These are just the resulting numbers, full calcs are avail in the app.
| Post Approval Y10 |
Model 1 (NA) |
Model 2 (NA & Euro) |
Model 3 (World) |
| Share Count |
420,000,000.00 |
420,000,000.00 |
420,000,000.00 |
| Total Market Size |
40,000,000 |
75,000,000 |
285,000,000 |
| Market Share |
20% |
20% |
8% |
| MNKD Market |
8,000,000 |
15,000,000 |
22,800,000 |
| Output Capacity |
21,361,949 |
38,994,562 |
27,308,756 |
| Dividend Rate |
4% |
4% |
4% |
| P/E Ratio |
16 |
16 |
16 |
| P/E |
$304.76 |
$571.43 |
$868.57 |
Comments or feedback as always is appreciated,
OOG
