Bristol Myers Squibb (BMS)

hapabapa

Introduction:

Bristol-Myers Squibb (NYSE:BMY) fought its way up the ranks to join some of the top pharma companies by revenue, attaining true “big-pharma” level after its 2019 acquisition of Celgene. With its new acquisition came along a more

Drug

LOE*

Proportion of FY2023 Revenue

FY2023 Revenue ($M USD)

Eliquis**

2026

27%

12,206

Opdivo

2028

20%

9,009

Revlimid

2021

14%

6,097

Total

61%

45,006

Company

Drug

LOE

FY2023 Revenue (M USD)*

PFE

Comirnaty**

2041

11,220

Eliquis

2026

6,747

Prevnar

2026

6,440

Total Rev

57,186

NVS

Entresto

2024

6,035

Cosentyx

2025

4,980

Promacta/Revolade

2025

2,269

Total Rev

45,440

MRK

Keytruda

2028

25,011

Gardasil

2028

8,886

Januvia

2027

3,366

Total Rev

53,583

ABBV

Humira

2022

14,404

Skyrizi

2033

7,763

Rinvoq

2033

3,969

Total Rev

54,318

RHHBY***

Ocrevus

2029

6,381

Hemlibra

2024

4,147

Perjeta

2024

3,768

Total Rev

46,279

JNJ

Stelara

2023

10,858

Darzalex

2029

9,744

Invega Franchise

2031

4,115

Total Rev

54,759

2023

2024E

2025E

2026E

Post-LOE

12,206

13,004

13,855

14,761

2,952

Drug

LOE Year

LOE Year Revenue (M CHF)

3 Years post LOE (M CHF)

Erosion (%)

Rituxan

2018

6,752

2,565

62%

Herceptin

2019

6,039

2,142

65%

Avastin

2019

7,073

2,122

70%

2023

2024E

2025E

2026E

2027E

2028E

Post-LOE

9,009

9,839

10,746

11,736

12,817

13,998

4,759

Acquisition

Year

Amount ($B, if known)

Forbius

2020

Unknown

MyoKardia

2020

13.1

Turning Point Therapeutics

2022

4.1

Mirati Therapeutics

2023

4.8 (5.8 with CVR)

Karuna Therapeutics

2023

14.0

RayzeBio

2023

4.1

Phases

Assets*

Probability of Success of Phase to Approval

Risk Adjusted Potential Approved Assets

Phase I

33

18%

6

Phase II

14

29%

4

Phase III

9

67%

6

2022

2023

2024E

2025E

2026E

2027E

2028E

2029E

2030E

2,030

3,585

5,288

6,888

8,488

10,088

11,688

13,288

14,888

LOE Erosion from 2023

Estimated New Product Portfolio Growth

Known Pipeline Asset Estimated Low Growth*

Known Pipeline Asset Estimated High Growth**

(17,036)

11,303

7,800

34,800

Source link