RE:Simplified antiviral NVPI have adjusted the model in two ways.
CAGR of 28 percent for 15 years is too optimistic.
Year 01-05 : 28 percent
Year 06-10 : 08 percent
Year 11-15 : 04 percent
Seems like an disruptive scientific approach. Peak sales is more likely 20 percent.
NPV is CAD 4.94 per share.