Product/partner/ indication/status |
Peak royalties (£m) |
Peak manufacturing revenue (£m) |
NPV (£m) |
rNPV (£m) |
Per share (p) |
Notes |
Kyrmiah/Novartis/ r/r pALL/approved in US - registration in EU |
£3 |
£2 |
£26 |
£26 |
0.80 |
EU (top 5) & US, 15% paediatric, 0.004% with ALL, 15% failed first- and second-line, 50% peak penetration, $475k US price, 20% discount EU, 2% peak royalty rate. Assume initial price to Novartis of $1.5m per vector batch. Initial COGS of 80%. 100% probability of success. Launch in EU in H218. |
Kyrmiah/Novartis/ DLBCL/approved in US - registration in EU |
£41 |
£25 |
£150 |
£150 |
4.55 |
EU (top 5) & US, 0.02% with NHL, 48% with DLBCL, 35% failed first- and second-line, 30% peak penetration, $475k US price, 20% discount EU, 2% peak royalty rate. Assume initial price to Novartis of $1.5m per vector batch. Initial COGS of 80%. 100% probability of success. Launch in EU in H218. |
Second CAR-T/ Novartis/cancers/ Phase I/II |
£23 |
£29 |
£76 |
£16 |
0.49 |
EU (top 5) & US, 0.009% with MM, 50% are r/r, 25% peak penetration, $475k US price, 20% discount EU, 2% peak royalty rate. Manufacturing initial price to Novartis of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 20% probability of success. Launch in 2022. |
CMB305/Immune Design/sarcomas/ Phase II/III |
£18 |
£17 |
£49 |
£29 |
0.89 |
EU (top 5) & US, 0.005% with soft tissue sarcomas, 25% relapsed/refractory, 70% NY-ESO-1 positive, 25% peak penetration, $350k US price, 20% discount EU, 2% peak royalty rate. Manufacturing initial price to Immune Design of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 60% probability of success. Launch in 2022. |
OTL-101/Orchard/ ADA-SCID/Phase II/III |
£0 |
£1 |
£6 |
£5 |
0.15 |
EU (top 5) & US, 0.0001% with ADA, 15% with SCID variant, 50% peak penetration, $700k US price, 20% discount EU, 2% peak royalty rate. Manufacturing initial price to Orchard of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 60% probability of success. Launch in 2019. |
OTL-201/Orchard/ Sanfilippo A syndrome/ preclinical |
£11 |
£9 |
£28 |
£6 |
0.17 |
EU (top 5) & US, 0.0014% with Sanfilippo, 50% with type A, 50% peak penetration, $700k US price, 20% discount EU, 2% peak royalty rate. Manufacturing initial price to Orchard of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 5% probability of success. Launch in 2025. |
Factor VIII/ Bioverativ/ Haemophilia A/ preclinical |
£432 |
£103 |
£633 |
£33 |
1.00 |
EU (top 5) & US, 0.02% with haemophilia A, 20% peak penetration, $350k US price, 20% discount EU, 7% peak royalty rate. Manufacturing initial price to Bioverativ of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 5% probability of success. Launch in 2025. |
Factor IX/ Bioverativ/ Haemophilia B/ preclinical |
£108 |
£26 |
£164 |
£9 |
0.28 |
EU (top 5) & US, 0.005% with haemophilia B, 20% peak penetration, $350k US price, 20% discount EU, 7% peak royalty rate. Manufacturing initial price to Bioverativ of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 5% probability of success. Launch in EU in 2025. |
SAR422459/ Sanofi/Stargardt/ Phase II |
£31 |
N/A |
£43 |
£12 |
0.36 |
EU (top 5) & US, 0.01% with Stargardt disease, 20% peak penetration, $350k US price, 20% discount EU, 2% peak royalty rate. 25% probability of success. Launch in EU in 2025. |
SAR421869 Sanofi/ Usher/Phase I/II |
£25 |
N/A |
£31 |
£7 |
0.20 |
EU (top 5) & US, 0.004% with Usher Syndrome 1B, 20% peak penetration, $700k US price, 20% discount EU, 2% peak royalty rate. 20% probability of success. Launch in EU in 2026. |
OXB-102/NA/ PD/Phase I/II |
£210 |
£23 |
£308 |
£61 |
1.87 |
EU (top 5) & US, 0.028% with PD, 65% treated, 5% peak penetration, $350k US price, 20% discount EU, 15% peak royalty rate. Assume asset is out-licensed post Phase II results, assume OXB retains contract to manufacture LentiVector for partner. Manufacturing initial price to partner of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 20% probability of success. Launch in 2024. |
OXB-202/NA/ corneal graft/ Phase I |
£104 |
£12 |
£128 |
£25 |
0.76 |
EU (top 5) & US, 0.01% need corneal graft, 15% grafts fail, 30% peak penetration, $350k US price, 20% discount EU, 15% peak royalty rate. Assume asset is out-licensed post Phase II results, assume OXB retains contract to manufacture LentiVector for partner. Manufacturing initial price to partner of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 20% probability of success. Launch in 2025. |
OXB-302/NA/ cancer /preclinical |
£55 |
£55 |
£70 |
£3 |
0.08 |
EU (top 5) & US, 0.02% with NHL, 48% with DLBCL, 35% failed first- and second-line, 10% peak penetration, $350k US price, 20% discount EU, 15% peak royalty rate. Assume asset is out-licensed post Phase II results, assume OXB retains contract to manufacture LentiVector for partner. Manufacturing initial price to partner of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 5% probability of success. Launch in 2025. |
OXB-201/NA/wet AMD/Phase I/II |
£116 |
£13 |
£145 |
£28 |
0.87 |
EU (top 5) & US, 2% with AMD, 10% with wet, 10% are treated, 2.5% peak penetration, $350k US price, 20% discount EU, 15% peak royalty rate. Assume asset is out-licensed post Phase II results, assume OXB retains contract to manufacture LentiVector for partner. Manufacturing initial price to partner of $1.5m per vector batch, initial COGS of 80%. Minimal R&D costs per year while in clinical development. 20% probability of success. Launch in 2025. |