Genmab — Februar 2021

[deleted-user]

@E L did you take into account the lacking part of royalty dispute ?

[E_L]

well that is the part that i am trying to calculate offcourse...

[E_L]

JV p64 annual report

[deleted-user]

@E L I was just trying to catch up the calculation not intending to offend anyone

[E_L]

offcourse not, i got that, just telling you what i am trying to do

[deleted-user]

... offcourse

[JørgenVarnæs]

Do they mention the royalty amount in usd?

[StockBull]

https://nbg1.your-objectstorage.com/proinvestor-dev/forum/boards/91422_Skaermbillede_2021_02_26_150451_big_picture.png big picture genmab trend. som det kan ses er RSI ved at være på niveau som da corona krakket var i bung marts 2020

[JørgenVarnæs]

I can only see the DKK

[E_L]

yes, 4419. I calculate $685.5m according to the tiers for $4190 sales

[E_L]

So, if i assume an fx rate of 6.6, i get dkk4.524, so a difference due to Halo of ~dkk105m

[E_L]

so, the fx rate matters and we have to make an assumption for the % sales that are Faspro for 2020, so it is difficult to get it right

[Bulder]

But does it matter. DKK 105m is 1,60 per share

[JørgenVarnæs]

Ok I guess there are a lot of FX unknowns here. How are RoW royalties treated? Are royalties calculated on a daily basis or when payment is made quarterly (im guessing)

[JørgenVarnæs]

in the WebCast didn’t we find out the GEN part of Halo royalty is as high as 2 - 2,5 pct points?

[E_L]

@Bulder I think the uncertanty /panick about this has not helped the stock this week, so i am trying to quantify it, and show, like you do , that it isn't worth dropping the market cap with a few billion $$

[Bulder]

OK

[E_L]

But say it would be 4 times (assuming only 1 full quarter was Faspro) we'll get to ~6dkk per share, say for 10 years, forget NPV, so say dkk60 dkk per share effect?

[JørgenVarnæs]

Have a look at MOR, REGN, SGEN - they have had similar developments YTD

[E_L]

@JV that is the % i would like to replicate. Genmab did not confirm that %