https://www.esperion.com/node/18356/html
japan launch and another $90m in bank.
Another investor conf on 12/3.
Time for a perfect storm scenario.
2026 almost here. Assuming no short term buyout, what is stock price of eaperion at beg and end of 2028:
Esperion ($ESPR) 2028 Projections (275M Fully Diluted Shares)
Stock Price as Standalone Public Company
• Beginning of 2028: $18–$24/share ($5.0–6.6B market cap)
• End of 2028: $38–$48/share ($10.5–13.2B market cap)
Realistic Buyout/Takeout Range (2028–2030)
• Base case (BA franchise only, no pipeline heroics): $12–16B ($44–$58/share, ~20–25× 2028 FCF)
• With moderate pipeline success (one orphan >$1B peak, positive data): $16–20B ($58–$73/share)
• $20B+ only if both PSC + kidney programs are clear Phase 2/3 winners with $2B+ combined peaks.
Most probable outcome: Acquired for $14–18B sometime 2028–2030 once FCF >$500M/yr is undeniable.
From today’s ~$590M cap → 24–31× return.
Key Assumptions in 2028+ Projections for $ESPR
1 U.S. net product sales growth: 40% YoY sustained through 2028 (from ~$150–160M 2025 run-rate → ~$590M in 2028), driven by U.S. guidelines update Q1 2026, >90% payer access, DTC/marketing ramp.
2 Total opex cap: $300M/year all-in (SG&A + R&D + COGS) from 2026 onward (company reaches breakeven 2026, then levers fixed costs sharply).
3 DSE royalties: Revert fully in 2027–2028 (OMERS cap paid off Q4 2027); 2028 sales $1B+, Esperion receives full 20–25% blended ($220–250M).
4 Otsuka Japan royalties: 2028 sales $600–800M → 15–30% tiered royalties ($180M average).
5 No additional major milestones included (only recurring royalties; excludes potential Otsuka sales milestones).
6 ANDA settlements hold: U.S. exclusivity locked to April 2040 (all filers except Alkem settled; Alkem litigation fails to break early).
7 OMERS royalty liability: Fully paid off by end-2027 (~$294M remaining Sep 2025 + growth).
8 Debt: 2025 converts paid off Nov 2025; only $250M remaining (2030 converts + Athyrium loan) with ~$30M annual interest.
9 Pipeline (ACLy next-gen): Liver (PSC) and kidney programs progress positively (Phase 2 clean data by 2028); each assigned $1B+ peak sales potential for valuation premium (no revenue required yet).
10 Tax rate: ~20% post-NOL utilization from 2027–2028 onward.
11 Share count: ~275M fully diluted (includes warrants, options, 2030 converts).
12 No major new dilution post-2025 (FCF covers everything from 2027).
13 No competition erosion pre-2040; BA remains preferred non-statin oral.
14 Macro: No recession, stable pricing/reimbursement environment.
These are the core inputs behind the $10–12B+ 2028 value (standalone or takeout). Change any one (e.g., slower growth, higher opex) and the range compresses; stronger execution/pipeline pushes it higher.
Enjoy the weekend all, and have a happy Thanksgiving next week!
Dreamer