| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 11 | | | |
| | | | 13 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 36 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | |
| | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
Company
|
| |
Lead Asset
Phase |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
Viracta Therapeutics, Inc. | | | Phase II | | |
Viracta Therapeutics, Inc. a clinical-stage, biomarker-directed
precision oncology company focused on new medicines for the treatment of virus-associated malignancies. It develops antiviral agent valganciclovir as an oral combination therapy which is in a Phase 2 clinical trial for EBV-positive lymphomas. The company was founded on February 10, 1998 and is headquartered in Cardiff, CA. |
| | | | 45.4% | | | | | | (31.6)% | | | | | $ | 42 | | | | | $ | 20 | | |
Aptose Biosciences Inc. | | | Phase II | | |
Aptose Biosciences, Inc. is a clinical-stage oncology company, which engages in the discovery, research, and development of anti-cancer therapies. Its product pipeline includes APTO-253, a small molecule that induces expression of the Kruppel-Like Factor 4 genes; and CG-806 a non-covalent small molecule therapeutic agent. The company was founded on September 5, 1986 and is headquartered in Toronto, Canada.
|
| | | | 14.8% | | | | | | (84.2)% | | | | | $ | 24 | | | | | $ | 15 | | |
Indaptus Therapeutics, Inc.
|
| | Phase I | | |
Indaptus Therapeutics, Inc. is a pre-clinical biotechnology company. It
engages in the development of a novel and patented systemically- administered anti-cancer and anti-viral immunotherapy. The firm created patented treatment methods and associated patented compositions for attenuation and killing of non-pathogenic, Gram- negative bacteria. The company was founded by Michael James Newman on February 24, 2021 and is headquartered in New York, NY. |
| | | | 61.0% | | | | | | 41.5% | | | | | $ | 21 | | | | | $ | 8 | | |
Aprea Therapeutics, Inc. | | | Phase I | | |
Aprea Therapeutics, Inc. is a clinical-stage biopharmaceutical
company, which engages in the provision of cancer therapeutics. It is involved in the development and commercialization of novel cancer therapeutics that reactivate mutant p53 tumor suppressor protein. The company was founded by Vladimir Bykov, Klas Gota Wiman, Staffan Stromblad, Natalia Issaeva, Galina Selivanova, and Wen Jie Bao in 2002 and is headquartered in Doylestown, PA. |
| | | | 68.6% | | | | | | 31.7% | | | | | $ | 23 | | | | | $ | (3) | | |
Oncternal Therapeutics, Inc.
|
| | Phase II | | |
Oncternal Therapeutics, Inc. engages in the development of novel
oncology therapies for the treatment of cancers with critical unmet medical need. Its product pipeline include Zilovertamab, ONCT-216, ONCT-808 and ONCT-534. The company was founded by David F. Hale and James B. Breitmeyer in September 1997 and is headquartered in San Diego, CA. |
| | | | 46.6% | | | | | | (46.9)% | | | | | $ | 24 | | | | | $ | (10) | | |
| | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
Company
|
| |
Lead Asset
Phase |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
Lisata Therapeutics, Inc. | | | Phase II | | |
Lisata Therapeutics, Inc. is engaged in the discovery, development, and
commercialization of innovative therapies for the treatment of advanced solid tumors and other major diseases. Its product, LSTA1, is designed to activate a novel uptake pathway that allows co- administered or tethered anti-cancer drugs to target and penetrate tumors. It also actuates this active transport system in a tumor-specific manner, resulting in systemically co-administered anti-cancer drugs more efficiently penetrating and accumulating in the tumor, while normal tissues are unlikely to be affected. The company was founded in 1980 and is headquartered in Basking Ridge, NJ. |
| | | | 71.9% | | | | | | 6.9% | | | | | $ | 27 | | | | | $ | (23) | | |
MEI Pharma, Inc. | | | Phase I | | |
MEI Pharma, Inc. is a pharmaceutical company, which engages in the
development of pharmaceutical compounds. Its programs include Voruciclib and ME-344. The company was founded on December 1, 2000, and is headquartered in San Diego, CA. |
| | | | 49.2% | | | | | | (13.7)% | | | | | $ | 26 | | | | | $ | (32) | | |
25th Percentile | | | | | | | | | | | 45.4% | | | | | | (46.9)% | | | | | $ | 23 | | | | | $ | (23) | | |
Mean | | | | | | | | | | | 51.1% | | | | | | (13.8)% | | | | | $ | 27 | | | | | $ | (4) | | |
Median | | | | | | | | | | | 49.2% | | | | | | (13.7)% | | | | | $ | 24 | | | | | $ | (3) | | |
75th Percentile | | | | | | | | | | | 68.6% | | | | | | 31.7% | | | | | $ | 27 | | | | | $ | 15 | | |
NPV of Cash Flows
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Year End
|
| |
Stub
2024E |
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |
2046E
|
| |
2047E
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 12.4 | | | | | $ | 29.1 | | | | | $ | 56.2 | | | | | $ | 108.6 | | | | | $ | 210.2 | | | | | $ | 391.3 | | | | | $ | 477.8 | | | | | $ | 512.1 | | | | | $ | 508.8 | | | | | $ | 497.5 | | | | | $ | 487.9 | | | | | $ | 479.8 | | | | | $ | 332.9 | | | | | $ | 317.1 | | | | | $ | 302.1 | | | | | $ | 287.9 | | | | | $ | 274.3 | | | | | $ | 261.5 | | |
Mpro Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 11.3 | | | | | $ | 26.1 | | | | | $ | 49.6 | | | | | $ | 94.3 | | | | | $ | 179.4 | | | | | $ | 341.5 | | | | | $ | 406.2 | | | | | $ | 425.3 | | | | | $ | 404.9 | | | | | $ | 385.4 | | | | | $ | 367.0 | | | | | $ | 349.5 | | | | | $ | 332.9 | | | | | $ | 317.1 | | | | | $ | 302.1 | | | | | $ | 287.9 | | | | | $ | 274.3 | | | | | $ | 261.5 | | |
Endonuclease
Revenue |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1.1 | | | | | $ | 3.1 | | | | | $ | 6.6 | | | | | $ | 14.3 | | | | | $ | 30.8 | | | | | $ | 49.8 | | | | | $ | 71.6 | | | | | $ | 86.8 | | | | | $ | 104.0 | | | | | $ | 112.1 | | | | | $ | 120.9 | | | | | $ | 130.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
COGS
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.5) | | | | | $ | (3.6) | | | | | $ | (7.0) | | | | | $ | (13.6) | | | | | $ | (26.3) | | | | | $ | (48.9) | | | | | $ | (59.7) | | | | | $ | (64.0) | | | | | $ | (63.6) | | | | | $ | (62.2) | | | | | $ | (61.0) | | | | | $ | (60.0) | | | | | $ | (41.6) | | | | | $ | (39.6) | | | | | $ | (37.8) | | | | | $ | (36.0) | | | | | $ | (34.3) | | | | | $ | (32.7) | | |
Total Gross Profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 10.8 | | | | | $ | 25.5 | | | | | $ | 49.2 | | | | | $ | 95.0 | | | | | $ | 184.0 | | | | | $ | 342.4 | | | | | $ | 418.1 | | | | | $ | 448.1 | | | | | $ | 445.2 | | | | | $ | 435.3 | | | | | $ | 426.9 | | | | | $ | 419.8 | | | | | $ | 291.3 | | | | | $ | 277.5 | | | | | $ | 264.3 | | | | | $ | 251.9 | | | | | $ | 240.0 | | | | | $ | 228.8 | | |
Research and
Development |
| | | $ | (5.9) | | | | | $ | (4.7) | | | | | $ | (29.4) | | | | | $ | (19.8) | | | | | $ | (19.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sales and Marketing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.9) | | | | | $ | (4.4) | | | | | $ | (8.4) | | | | | $ | (16.3) | | | | | $ | (31.5) | | | | | $ | (58.7) | | | | | $ | (71.7) | | | | | $ | (76.8) | | | | | $ | (76.3) | | | | | $ | (74.6) | | | | | $ | (73.2) | | | | | $ | (72.0) | | | | | $ | (49.9) | | | | | $ | (47.6) | | | | | $ | (45.3) | | | | | $ | (43.2) | | | | | $ | (41.1) | | | | | $ | (39.2) | | |
G&A
|
| | | $ | (7.5) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | | | | $ | (10.0) | | |
Other OpEx
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.2) | | | | | $ | (2.9) | | | | | $ | (5.6) | | | | | $ | (10.9) | | | | | $ | (21.0) | | | | | $ | (39.1) | | | | | $ | (47.8) | | | | | $ | (51.2) | | | | | $ | (50.9) | | | | | $ | (49.8) | | | | | $ | (48.8) | | | | | $ | (48.0) | | | | | $ | (33.3) | | | | | $ | (31.7) | | | | | $ | (30.2) | | | | | $ | (28.8) | | | | | $ | (27.4) | | | | | $ | (26.1) | | |
Total Operating Expenses
|
| | | $ | (13.4) | | | | | $ | (14.7) | | | | | $ | (39.4) | | | | | $ | (29.8) | | | | | $ | (29.8) | | | | | $ | (10.0) | | | | | $ | (13.1) | | | | | $ | (17.3) | | | | | $ | (24.0) | | | | | $ | (37.1) | | | | | $ | (62.6) | | | | | $ | (107.8) | | | | | $ | (129.4) | | | | | $ | (138.0) | | | | | $ | (137.2) | | | | | $ | (134.4) | | | | | $ | (132.0) | | | | | $ | (130.0) | | | | | $ | (93.2) | | | | | $ | (89.3) | | | | | $ | (85.5) | | | | | $ | (82.0) | | | | | $ | (78.6) | | | | | $ | (75.4) | | |
EBIT
|
| | | $ | (13.4) | | | | | $ | (14.7) | | | | | $ | (39.4) | | | | | $ | (29.8) | | | | | $ | (29.8) | | | | | $ | (10.0) | | | | | $ | (2.3) | | | | | $ | 8.2 | | | | | $ | 25.1 | | | | | $ | 57.9 | | | | | $ | 121.4 | | | | | $ | 234.5 | | | | | $ | 288.6 | | | | | $ | 310.1 | | | | | $ | 308.0 | | | | | $ | 301.0 | | | | | $ | 294.9 | | | | | $ | 289.9 | | | | | $ | 198.1 | | | | | $ | 188.2 | | | | | $ | 178.8 | | | | | $ | 169.9 | | | | | $ | 161.5 | | | | | $ | 153.4 | | |
Taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (1.7) | | | | | $ | (5.3) | | | | | $ | (12.2) | | | | | $ | (25.5) | | | | | $ | (49.3) | | | | | $ | (60.6) | | | | | $ | (65.1) | | | | | $ | (64.7) | | | | | $ | (63.2) | | | | | $ | (61.9) | | | | | $ | (60.9) | | | | | $ | (41.6) | | | | | $ | (39.5) | | | | | $ | (37.6) | | | | | $ | (35.7) | | | | | $ | (33.9) | | | | | $ | (32.2) | | |
NOPAT
|
| | | $ | (13.4) | | | | | $ | (14.7) | | | | | $ | (39.4) | | | | | $ | (29.8) | | | | | $ | (29.8) | | | | | $ | (10.0) | | | | | $ | (2.3) | | | | | $ | 6.5 | | | | | $ | 19.8 | | | | | $ | 45.7 | | | | | $ | 95.9 | | | | | $ | 185.3 | | | | | $ | 228.0 | | | | | $ | 244.9 | | | | | $ | 243.3 | | | | | $ | 237.8 | | | | | $ | 233.0 | | | | | $ | 229.0 | | | | | $ | 156.5 | | | | | $ | 148.7 | | | | | $ | 141.3 | | | | | $ | 134.2 | | | | | $ | 127.6 | | | | | $ | 121.2 | | |
Change in Working
Capital |
| | | $ | (0.4) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | | | | $ | (0.5) | | |
Depreciation/
CAPEX |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Free Cash Flow
|
| | | $ | (13.8) | | | | | $ | (15.2) | | | | | $ | (39.9) | | | | | $ | (30.3) | | | | | $ | (30.3) | | | | | $ | (10.5) | | | | | $ | (2.8) | | | | | $ | 6.0 | | | | | $ | 19.3 | | | | | $ | 45.2 | | | | | $ | 95.4 | | | | | $ | 184.8 | | | | | $ | 227.5 | | | | | $ | 244.4 | | | | | $ | 242.8 | | | | | $ | 237.3 | | | | | $ | 232.5 | | | | | $ | 228.5 | | | | | $ | 156.0 | | | | | $ | 148.2 | | | | | $ | 140.8 | | | | | $ | 133.7 | | | | | $ | 127.1 | | | | | $ | 120.7 | | |
Risk Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Infectious Disease Probability of
Success |
| | | | 58% | | | | | | 58% | | | | | | 44% | | | | | | 44% | | | | | | 44% | | | | | | 44% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | | | | | 25% | | |
NPV Calculations – Perpetual Growth
|
| | | | | | |
Discount Rate
|
| | | | 14.8% | | |
NPV of FCF
|
| | | $ | 211 | | |
Perpetual Growth Rate
|
| | | | — | | |
Terminal Value
|
| | | $ | 0 | | |
PV of Terminal Value
|
| | | $ | 0 | | |
Total NPV
|
| | | $ | 211 | | |
| | | | | | | | |
Discount Rate Sensitivity
|
| |||||||||||||||||||||||||||
| | | | | | | | |
13.8%
|
| |
14.3%
|
| |
14.8%
|
| |
15.3%
|
| |
15.8%
|
| |||||||||||||||
Perpetual
Growth Rate |
| | |
|
2.0%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | |
| |
|
1.0%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | | ||
| |
|
—
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | | ||
| |
|
(1.0)%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | | ||
| |
|
(2.0)%
|
| | | | $ | 250 | | | | | $ | 229 | | | | | $ | 211 | | | | | $ | 193 | | | | | $ | 177 | | |
| |
Weighted Average Cost of
Equity
(Equity/(Total Value))*Cost of Equity
14.8%
|
| |
+
|
| |
Weighted Average Cost of
Debt
(Debt/(Total Value))*(1-Tax Rate)*Cost of Debt
0.0%
|
| |
=
|
| |
WACC
WACE + WACD
14.8%
|
| |
| |
Cost of Equity – Capital Asset Pricing Model (CAPM)
|
| | | | | | | |
| |
Equity Value(1)
|
| | | $ | 18.2 | | | |
| |
Risk Free Rate(2)
|
| | | | 4.2% | | | |
| |
Beta(3)
|
| | | | 0.872 | | | |
| |
Market Risk Premium(4)
|
| | | | 6.6% | | | |
| |
Small-Cap Size Premium(5)
|
| | | | 4.8% | | | |
| |
Return on Equity
|
| | |
|
14.8%
|
| | |
| |
Weighted Cost of Equity
|
| | | | 14.8% | | | |
| |
Return on Equity = Risk Free Rate + Beta(Market Risk Premium) + Small-Cap Size Premium
|
| |
| |
Cost of Debt(6)
|
| | | | | | | |
| |
Debt Outstanding
|
| | | $ | 0.0 | | | |
| |
Interest Rate
|
| | | | 0.0% | | | |
| |
Tax Rate
|
| | | | 21.0% | | | |
| |
Weighted Cost of Debt
|
| | | | 0.0% | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
Company
|
| |
Lead Asset
Phase |
| |
Therapeutic
Area Focus |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
Gritstone bio, Inc. | | | Phase II | | |
Oncology; Infectious Diseases
|
| |
Gritstone bio, Inc. clinical-stage biotechnology company,
which engages in developing the next generation of cancer immunotherapies to fight multiple cancer types. The company was founded by Andrew Allen, Timothy Chan, Mark Cobbold, Graham Lord, Naiyer Rizvi and Jean- Charles Soria in August 2015 and is headquartered in Emeryville, CA. |
| | | | 84.1% | | | | | | 12.9% | | | | | $ | 275 | | | | | $ | 200 | | |
Vaxart, Inc. | | | Phase II | | |
Infectious Diseases
|
| |
Vaxart, Inc. operates as a clinical-stage biotechnology
company, which engages in the development of oral recombinant vaccines based on its Vector-Adjuvant- Antigen Standardized Technology oral vaccine platform. Its investigational vaccines are administered using a room temperature-stable tablet, rather than by injection. It is developing prophylactic vaccine candidates that target a range of infectious diseases, including SARS-CoV-2, norovirus, seasonal influenza and respiratory syncytial virus (RSV). The company was founded in 2004 and is headquartered in South San Francisco, CA. |
| | | | 81.1% | | | | | | 72.0% | | | | | $ | 224 | | | | | $ | 191 | | |
Nuvectis Pharma, Inc. | | | Phase I | | | Oncology | | |
Nuvectis Pharma, Inc. is a preclinical stage
biopharmaceutical company. It focuses on the development of novel targeted small molecule therapeutics for the treatment of cancer in genetically defined patient populations. Its product pipeline includes NXP800 and NXP900. The company was founded by Ron Bentsur, Enrique Poradosu and Shay Shemesh on July 27, 2020 and is headquartered in Fort Lee, NJ. |
| | | | 44.7% | | | | | | (30.5)% | | | | | $ | 148 | | | | | $ | 129 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Valuation
|
| |||||||||
Company
|
| |
Lead Asset
Phase |
| |
Therapeutic
Area Focus |
| |
Description
|
| |
% of 52-
Wk High |
| |
1 Yr
% ▲ |
| |
Market
Cap |
| |
EV
|
| ||||||||||||
Anixa Biosciences, Inc. | | | Phase I | | |
Oncology; Infectious Diseases
|
| | Anixa Biosciences, Inc. is a biotechnology company, which engages in the development of therapies and vaccines focused on oncology and infectious disease. It operates through the following segments: CAR-T Therapeutics, Cancer Vaccines, Anti-Viral Therapeutics, and Other. The CAR-T Therapeutics segment involves the development of immuno-therapy drugs against cancer. The Cancer Vaccines segment includes the early stages development of immunization for breast and ovarian cancer. The company was founded on November 5, 1982 and is headquartered San Jose, CA. | | | | | 50.1% | | | | | | (28.9)% | | | | | $ | 103 | | | | | $ | 79 | | |
Foghorn Therapeutics, Inc.
|
| | Phase I | | | Oncology | | |
Foghorn Therapeutics, Inc. operates as a development
stage biopharmaceutical company. It is discovering and developing a novel class of precision medicine therapeutics targeting the chromatin regulatory system in oncology. Through its scalable Gene Traffic Control product platform, the firm is systematically interrogating and drugging the chromatin regulatory system. The company was founded by Cigall Kadoch, Gerald W. Crabtree and Douglas G. Cole in October 2015 and is headquartered in Cambridge, MA. |
| | | | 63.0% | | | | | | 10.0% | | | | | $ | 267 | | | | | $ | 42 | | |
Assembly Biosciences, Inc.
|
| | Phase I | | |
Infectious Diseases
|
| |
Assembly Biosciences, Inc. is a biotechnology company,
which engages in the development of products for infectious diseases, such as chronic hepatitis B virus and illnesses associated with a dysbiotic microbiome. It focuses on two innovative platform programs: oral therapeutics for the treatment of hepatitis B virus, and the oral synthetic live biotherapeutics candidate. The company was founded by Uri Lopatin and Derek A. Small on October 7, 2005 and is headquartered in South San Francisco, CA. |
| | | | 66.8% | | | | | | 21.2% | | | | | $ | 73 | | | | | $ | 28 | | |
Hookipa Pharma, Inc. | | | Phase II | | | Oncology; Infectious Diseases | | |
HOOKIPA Pharma, Inc. is a clinical stage
biopharmaceutical company, which engages in developing pharmaceutical products to prevent and cure infectious diseases and cancer. The firm also focuses on immunotherapeutics based on its proprietary arenavirus platform that is designed to reprogram the body’s immune system. The company was founded by Rolf M. Zinkernagel, Andreas Bergthaler, Lukas Flatz, and Daniel D. Pinschewer in 2011 and is headquartered in New York, NY. |
| | | | 35.1% | | | | | | (0.1)% | | | | | $ | 59 | | | | | $ | (10) | | |
25th Percentile | | | | | | | | | | | | | | 44.7% | | | | | | (28.9)% | | | | | $ | 73 | | | | | $ | 28 | | |
Mean | | | | | | | | | | | | | | 60.7% | | | | | | 8.1% | | | | | $ | 164 | | | | | $ | 94 | | |
Median | | | | | | | | | | | | | | 63.0% | | | | | | 10.0% | | | | | $ | 148 | | | | | $ | 79 | | |
75th Percentile | | | | | | | | | | | | | | 81.1% | | | | | | 21.2% | | | | | $ | 267 | | | | | $ | 191 | | |
Announcement
Date |
| |
Target
|
| |
Description
|
| |
Acquirer
|
| |
Upfront
Consideration |
| |
Total
Consideration |
| ||||||
12/12/2023 | | | Icosavax | | |
Icosavax is a biopharmaceutical company leveraging
its innovative virus-like particle (VLP) platform technology to develop vaccines against infectious diseases, with an initial focus on life-threatening respiratory diseases. Icosavax’s pipeline includes vaccine candidates targeting respiratory syncytial virus (RSV), human metapneumovirus (hMPV), and severe acute respiratory syndrome coronavirus 2 (SARS-CoV-2). |
| | AstraZeneca plc | | | | $ | 800 | | | | | $ | 1,100 | | |
06/06/2023 | | |
Paratek Pharamceuticals, Inc.
|
| |
Paratek Pharmaceuticals, Inc. operates as a pharmaceutical company that focuses on the discovery, development, and commercialization of medicines. The firm’s lead product candidate, omadacycline, is a new tetracycline-derived, broad-spectrum antibiotic being developed for use as a first-line monotherapy for serious community-acquired bacterial infections where antibiotic resistance is of concern for treating physicians.
|
| |
Gurnet Point Capital, Novo Holdings A/S
|
| | | $ | 391 | | | | | $ | 462 | | |
04/07/2022 | | | ReViral Ltd. | | |
ReViral is a clinical-stage biopharmaceutical
company that develops novel antiviral therapeutics. The company’s lead product candidate, sisunatovir, is an orally administered fusion inhibitor currently being evaluated in a global phase 2 pediatric clinical study (REVIRAL1). The company also has an RSV N-protein replication inhibitor program currently in phase 1 clinical development. |
| | Pfizer, Inc. | | | | | — | | | | | $ | 525 | | |
12/27/2021 | | |
Pardes Biosciences, Inc.
|
| |
Pardes Biosciences is a clinical-stage
biopharmaceutical company created by and for this moment to help solve pandemic-sized problems, starting with COVID-19. We are applying modern reversible-covalent chemistry as a starting point to discover and develop novel oral drug candidates while reimagining the patient journey to access these medicines. The company’s lead product candidate, PBI-0451, is being developed as a direct-acting, oral antiviral drug to treat and prevent SARS-CoV-2 infections, the virus responsible for COVID-19. |
| |
FS Development Corp. II (Foresite Capital)
|
| | | $ | 599 | | | | | $ | 599 | | |
Announcement
Date |
| |
Target
|
| |
Description
|
| |
Acquirer
|
| |
Upfront
Consideration |
| |
Total
Consideration |
| ||||||
08/20/2020 | | |
SmartPharm
Therapeutics, Inc. |
| |
SmartPharm Therapeutics is a second-generation gene-encoded therapeutics company that has benefited from the first decades of learning in gene therapy development to produce an evolved therapeutic platform. SmartPharm is focused on “gene-encoded therapeutics”. It is a subset of gene therapy that seeks to insert nucleic acids (mRNA or DNA) into cells to make normal versions of a missing or abnormal program or to produce an entirely new type of protein that has therapeutic benefit.
|
| |
Sorrento Therapeutics, Inc.
|
| | | $ | 19 | | | | | $ | 19 | | |
05/04/2020 | | |
Noachis Terra, Inc.
|
| |
Noachis Terra, Inc. engages in the development of
pharmaceutical products. Noachis Terra Inc., holds a worldwide, nonexclusive license to the TerraCoV2 vaccine candidate from the National Institute of Allergy and Infectious Diseases (NIAID), an institute within the National Institute of Health. |
| | Oragenics, Inc. | | | | $ | 7 | | | | | $ | 7 | | |
04/13/2020 | | |
Tamir Biotechnology, Inc.
|
| |
Tamir Biotechnology, Inc., a biopharmaceutical
company, primarily engages in the discovery and development of a class of therapeutic drugs for the treatment of cancer and other pathological conditions. Its proprietary drug discovery and development program consists of therapeutics developed from amphibian ribonucleases. The company’s lead drug product candidate, ONCONASE is evaluated in human clinical trials for the treatment of various forms of cancer. |
| | Orgenesis, Inc. | | | | $ | 21 | | | | | $ | 21 | | |
25th Percentile | | | | | | | | | | | | | $ | 7 | | | | | $ | 19 | | |
Mean | | | | | | | | | | | | | $ | 262 | | | | | $ | 390 | | |
Median | | | | | | | | | | | | | $ | 21 | | | | | $ | 462 | | |
75th Percentile | | | | | | | | | | | | | $ | 599 | | | | | $ | 599 | | |
| | |
Series C Preferred
Stock Issued and Outstanding |
| |
Common Stock
(as converted) |
| ||||||
Merger Agreement
|
| | | | 10,359.0916 | | | | | | 103,590,916 | | |
Financing
|
| | | | 1,578.2120 | | | | | | 15,782,120 | | |
Transaction Fees
|
| | | | 535.46510 | | | | | | 5,354,651 | | |
Total
|
| | | | 12,472.7687 | | | | | | 124,727,687 | | |