Re: Updated Share Price Model
in response to
by
posted on
Jan 28, 2013 11:52AM
Edit this title from the Fast Facts Section
Here is my attempt at estimating the share price prior to the next PDUFA.
The Dec 2010 10-K states that there were 72,206,822 shares authorized but not issued. It further states that substantially all of these shares are reserved for future issuance pursuant to outstanding equity awards, equity plans, the 2013 convertible, the 2015 convertible, and the Seaside and Mann purchase agreements.
This and the following information leads me to believe that the restricted shares and company options at this time amount to somewhat less than but close to 27 million shares. This also seems reasonable, since as of November, 2012 there were 31.8 million restricted shares and options, including the available restricted shares. Since there were 9.3 million available restricted shares as of November 2012, I am assuming that there were 17.8 million restricted shares and company options granted on or before 12/31/2010.
There were 127.8 million shares outstanding on 12/31/2010. Adding the remaining 25.2 million potential Seaside and Mann shares, which at that time seemed likely to be issued, brings the total to 153 million shares. Adding the shares from the conversion of the 2015 convertible -- which also seemed likely, with a conversion price of $6.80 -- brings the total to 167.7 million shares. Finally adding the 17.8 million restricted shares and company options that I assume were granted brings the total to something approaching 185.5 million shares.
Since I assume that as of Nov 2012 (see my January 16th post in this thread) there are some 400 million shares that are likely issued, the possible share price just before PDUFA could be roughly half or slightly less than half of what it was last time. This estimate is only considering the number shares; other factor will also affect the share price.
Factors that could cause the share price to be greater than half of what it was last time:
Risks:
Conclusion: The share price could be in the range of 4 to 5 dollars just before PDUFA and possibly much higher.
Here are some of the details:
Share Count
Shares Outstanding (12/31/2010)
127,793,178
Potential Seaside shares in 2011
25,200,000
8/15/2015 Convertible
14,708,590
Sub Total
167,701,768
Restricted shares plus company options granted
17,842,669
Total
185,544,437
12/15/2013 Convertible
5,117,523
shares authorized but not issued
72,206,822
Less potential Seaside shres in 2011
25,200,000
Less 8/15/2015 convertible
14,708,590
Less 12/15/2013 convertible
5,117,523
Available for restricted shares and company options
27,180,709
Since there were 9.4 available restricted shares on Nov 2012, I am assuming that there were this many on 12/31/2010
Therefore the assumed number of granted restricted shares and options is
17,842,669
As of Nov 2011 there were
Restricted shares
3,782,122
Company Options
18,662,846
Available Restricted Shares
9,338,040
total
31,783,008