The current model INCLUDES the following assets and assumptions:
The current model is based on operating metrics, including:
Outstanding share count of 185.104 million, which is a fully-diluted basis accounting for 30.717 million issuable stock options and restricted stock units (RSUs)
Full-year 2026 Loqtorzi revenue of $57.678 million, compared to the average Wall Street estimate of $95.15 million
Loqtorzi in nasopharyngeal carcinoma (NPC) contributes roughly $152 million to the model, or $0.96 per share on a fully-diluted basis
The pipeline contributes a pre-data readout component of $263 million to the modeled valuation, including $184 million from the IL-27 inhibitor casdozokitug and $79 million from the CCR8 inhibitor tagmokitug
The current model EXCLUDES the following assets:
Research Notes
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.