SCIB1 iSCIB1 Market Size1 Feb 2025 11:39
I posted this on ADVFN following a debate on what the target market size for SCIB1/iSCIB1+ is. This followed some market size figures mentioned in the recent RNS and presentations/slides......
I have crunched some numbers based on revised market size for SCIB1 and iSCIB1+
The $9B figure did leap out at me when the RNS came out but there is a footnote "management estimate". This does tally with other sources that put the melanoma market at around $8.68B per annum. Note this is for the entire melanoma treatment market including all stages and all treatments. The portion of the market that Scancell are currently targeting (late stage, immunotherapy) is $3.5B dollars pa. They may well, in the fullness of time, expand into some of these areas - who knows, and if they did, who knows when?
So I thought I would update the TD model and see what would happen if we used the original TD $2B market and compared it to $3.5B and $9B. The first thing I noticed is that TD themselves have not updated their own model since January 2024. (They have published updates but not changed any of the important elements - hence their 33p estimate being stuck. The immunobody platform (exc SCIB2) part of this accounts for 5.5p (since then there has been dilution reducing this figure)
The first thing is, as they use an NPV calculation, the present value changes the nearer you get to fruition. So the NPV of an asset worth $2B in 2030 is today worth $1.026B (not 687B as in the last TD report Jan 2024). This is using the TD 12.5% discount rate.
This alone raises the immunobody estimate to 7.4p/share.
Then, there is the revised market size owing to iSCIB1+ - $3.5B. This increases the NPV to $1.57B. Plug that in and you get 11.3p/share (immunobody alone) and an overall SP of 35.5p
Now, if you want to hop over to CCL, here's what $9B does: 29p/share for immunobody, 53p overall.
These figures use unchanged (from TD) estimates for Moditope, Glymabs and Avidimab, the same probability of success factors and the same discount rate. Assuming that immunobody is successful, this would give a valuation based on market size of $3.5B of £1.50p/share (immunobody alone)
If you go with the $9B market size if this were to happen you would be looking at around £4 per share for all platforms.
So a bid of between £1.50 and £4 would be nice at this stage. Personally, I'd be more than happy with the lower end.
AIMO