Thu, Aug 21, 2014, 1:46 AM EDT - U.S. Markets open in 7 hrs 44 mins

Recent

% | $
Quotes you view appear here for quick access.

MannKind Corp. Message Board

  • pfg_01 pfg_01 Aug 20, 2013 4:47 PM Flag

    Some simple projections on MNKD's potential stock value

    I just wanted to show some very simple calculations here, on what MNKD's stock price could potential be, based upon different market penetration scenarios. For this purpose, the following facts/assumptions will be used:

    - US diabetic population = 25 million
    - EU diabetic population = 60 million
    - P/E of 15 used (fairly conservative P/E)
    - Average annual sales per Afrezza user = $2000
    - After tax earnings per user = 10% or $200 (fairly conservative after tax net earnings per user)
    - Total number of MNKD shares = 500 million (even fully diluted, share count would only be about 450 million)

    Scenario 1 - 5% of US diabetic mkt
    PPS = (.05 X 25 million X $2000 X 10%) / 500 million X 15 = $7.50 PPS

    Other scenarios based upon only U.S. diabetic market penetration

    10% US diabetic mkt, PPS = 2 X $7.5 = $15.00 PPS
    15% US diabetic mkt, PPS = 3 X $7.5 = $22.50 PPS
    20% US diabetic mkt, PPS = 4 X $7.5 = $30.00 PPS
    25% US diabetic mkt, PPS = 5 X $7.5 = $37.50 PPS
    30% US diabetic mkt, PPS = 6 X $7.5 = $45.00 PPS
    35% US diabetic mkt, PPS = 7 X $7.5 = $52.50 PPS

    Scenario 2 - 5% of US/EU diabetic mkt combined
    PPS = (.05 X (25 million + 60 million) X $2000 X 10%) / 500 million X 15 = $25.50

    Other scenarios based upon combined US/EU diabetic market penetration

    10% US/EU diabetic mkt, PPS = 2 X $25.50 = $51.00 PPS
    15% US/EU diabetic mkt, PPS = 3 X $25.50 = $76.50 PPS
    20% US/EU diabetic mkt, PPS = 4 X $25.50 = $102.00 PPS
    25% US/EU diabetic mkt, PPS = 5 X $25.50 = $127.50 PPS
    30% US/EU diabetic mkt, PPS = 6 X $25.50 = $153.00 PPS
    35% US/EU diabetic mkt, PPS = 7 X $25.50 = $178.50 PPS

    Please note, 77% of the world's diabetic population resides outside of the U.S. and European Union. So when you start taking into consideration total worldwide sales potential, the numbers start going off the chart.

    I also want to point out again, I have used very conservative numbers related to P/E, net earning percent per user, and share count. Note, above estimates for only Afrezza sales alone.

    SortNewest  |  Oldest  |  Most Replied Expand all replies
 
MNKD
7.19-0.06(-0.83%)Aug 20 4:00 PMEDT

Trending Tickers

i
Trending Tickers features significant U.S. stocks showing the most dramatic increase in user interest in Yahoo Finance in the previous hour over historic norms. The list is limited to those equities which trade at least 100,000 shares on an average day and have a market cap of more than $300 million.