Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Healthcare
With a new CEO at the helm, BGBIO has completed an internal review and outlined its strategic priorities for bemcentinib. Building on impressive Phase II BGBC003 data presented at both EHA and ASH in 2021, a randomised, placebo-controlled trial for second-line AML is due to start H222. We assume the trial will be registrational, but note this is subject to outcomes from its discussions with regulators. In NSCLC, data from the ongoing Phase II BGBC008 trial are expected during H122 and should provide a better picture of bemcentinib’s potential positioning in the second-line treatment setting. Additionally, the company will now also pursue a first-line NSCLC opportunity, focusing on patients with STK11 mutations, and will initiate a Phase Ib in H122. The COVID-19 opportunity remains and in H122 BGBIO will use the EU-SolidAct platform trial to confirm the initial efficacy signals. We value BGBIO at NOK55.7/share.
Written by
BerGenBio |
Checking its course |
R&D update |
Pharma & biotech |
31 January 2022 |
Share price performance
Business description
Next events
Analysts
BerGenBio is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||
With a new CEO at the helm, BGBIO has completed an internal review and outlined its strategic priorities for bemcentinib. Building on impressive Phase II BGBC003 data presented at both EHA and ASH in 2021, a randomised, placebo-controlled trial for second-line AML is due to start H222. We assume the trial will be registrational, but note this is subject to outcomes from its discussions with regulators. In NSCLC, data from the ongoing Phase II BGBC008 trial are expected during H122 and should provide a better picture of bemcentinib’s potential positioning in the second-line treatment setting. Additionally, the company will now also pursue a first-line NSCLC opportunity, focusing on patients with STK11 mutations, and will initiate a Phase Ib in H122. The COVID-19 opportunity remains and in H122 BGBIO will use the EU-SolidAct platform trial to confirm the initial efficacy signals. We value BGBIO at NOK55.7/share.
Year end |
Revenue (NOKm) |
PBT |
EPS* |
DPS |
P/E |
Yield |
12/19 |
8.9 |
(199.3) |
(3.43) |
0.0 |
N/A |
N/A |
12/20 |
0.6 |
(257.0) |
(3.43) |
0.0 |
N/A |
N/A |
12/21e |
0.0 |
(322.1) |
(3.67) |
0.0 |
N/A |
N/A |
12/22e |
0.0 |
(335.1) |
(3.81) |
0.0 |
N/A |
N/A |
Note: *EPS is normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
AML data continue to impress
Data presented from the ongoing Phase II BGBC003 trial have been impressive. These have shown a median overall survival of 13.3 months for bemcentinib in combination with LDAC in elderly relapsed AML patients (Cohort B2/B5), more than doubling historical survival data. The regimen is well tolerated, and responses have been durable. BGBIO expects to go to regulators in early-2022 to discuss the design of a confirmatory trial, which it plans to start during H222. We believe this could be a registrational study and maintain our forecast launch in 2024.
STK11 a unique first-line opportunity
BGBIO will now additionally pursue a first-line opportunity in NSCLC, focusing on patients harbouring STK11 mutations. These are oncogenic, molecular drivers implicated as a potential cause of the poor responses occasionally observed to PD-(L)1 inhibitors. Initial data presented at SITC imply AXL is an important contributor of the immune suppression in STK11m NSCLC and bemcentinib could potentially restore therapeutic responses to PD-(L)1 inhibitors. Additional rights to pursue this opportunity have been secured and a Phase Ib trial will start in H122. Notably, the FDA has granted Fast Track designation to bemcentinib for use in this setting, providing strong external validation of the approach. BGBIO believes STK11m could occur in up to 20% of patients, so a potentially substantial opportunity.
Valuation: NOK4.93bn or NOK55.7/share
We value BGBIO at NOK4.93bn or NOK55.7/share, versus NOK4.91bn or NOK55.8/share previously. We have rolled forward our model, updated for shares in issue and net cash of NOK508.4m at 30 September 2021. We have pushed back our forecast launch in COVID-19 to 2023 (from 2022) given communicated timings but highlight this remains only a minor component of our valuation (NOK4.4/share).
Bemcentinib poised to progress on several fronts
BGBIO’s strategy is primarily focused on developing bemcentinib in oncology indications, with the aim of establishing efficacy in proof-of-concept studies for rapid regulatory approval and concurrently developing line extensions to eventually move higher up the treatment paradigms. We believe that commercial prospects for the AXL inhibitor class could be propelled from defined subsets in a handful of cancer types to broader use in AXL-positive tumours (diagnosed by companion drug testing or biomarkers), and potentially in an earlier line of therapy in combination with chemotherapy, immunotherapy or targeted therapies (due to its treatment-enhancing effects).
Survival data support progression for second-line AML
The ongoing BGBC003 study includes five cohorts in the Phase II expansion. The cohorts to focus on in the near term are Cohort B2: bemcentinib combination with low-dose cytarabine (LDAC) in newly diagnosed or relapsed acute myeloid leukaemia (AML); and Cohort B5: further expansion of the Cohort B2 LDAC combination in relapsed AML. The initial survival data coming out of these cohorts are impressive and will shape the subsequent Phase IIb/III clinical trial design and registration strategy. The FDA has granted bemcentinib both Fast Track and Orphan Drug designations in AML.
Data presented at both the European Hematology Association (EHA) and the American Society of Hematology (ASH) in 2021 from the ongoing Phase II BGBC003 trial have been impressive, in our view. These are immature, but suggest a median overall survival of 13.3 months for bemcentinib in combination with LDAC in elderly relapsed AML patients (Cohort B2/B5, n=18), which is more than double the survival benefit of historical data in this population (c 4.7 months), albeit we should caution the usual caveats apply when comparing data across trials. Complete responses (CR/CRi) have been achieved in 22% of patients, with a clinical benefit rate (CBR) of 72% and these have been durable (mDOR of 32.7 weeks). The regimen is generally well tolerated with anaemia (19%) and QTc prolongation (11%) the most common grade 3/4 treatment-related adverse events (TRAEs) observed, an important feature considering this is a frail patient population. Based on these data, BGBIO is now planning to conduct a randomised, placebo-controlled trial with this combination, which it expects to start H222. Feedback from regulators is expected in early 2022 and will help shape trial design, which we expect could potentially be registrational and enable launch in 2024.
|
Exhibit 1: Interim Phase II BGBC003 survival data |
|
|
Source: BerGenBio. Note: Data presented are immature and based on 18 evaluable relapsed AML patients (Cohorts B2/B5). |
STK11 presents a unique opportunity for first-line NSCLC
BGBIO will now additionally pursue a first-line opportunity in non-small cell lung cancer (NSCLC), focusing on patients harbouring STK11 mutations. Loss of function mutations occurring to STK11 (also known as LKB1) are oncogenic and have been associated with ‘cold’ tumour environment and inferior responses to immune checkpoint inhibitors (ICIs). Notably, this has been observed for several approved anti PD-(L)1 inhibitors in NSCLC; data that collectively looks compelling, in our view:
■
Pembrolizumab (Keytruda): based on registry data from NSCLC patients with STK11m (mutant, n=102) versus STK11wt (wild-type, n=275) treated with a standard of care first-line regimen of pembrolizumab plus platinum doublet chemo, significantly worse outcomes were observed for STK11m patients, including: median progression-free survival (mPFS) (4.8m vs 7.2m, HR 1.50, p=0.0063), median overall survival (mOS) (10.6m vs 16.7m, HR 1.58, p=0.0083) and objective response rate (ORR) (32.6% vs 44.7%, p=0.049).
■
Durvalumab (Imfinzi): based on an analysis of data from several clinical trials, treatment outcomes were worse for patients on monotherapy durvalumab, who harboured STK11m (n = 17) vs STK11wt (n=164), including: mOS (3.3m vs 13.6m, HR 2.83) and ORR (5.9% vs 19.2%). Likewise, a combination regimen of durvalumab plus tremelimumab (anti-CTLA-4) again resulted in worse outcomes for STK11m (n=26) vs STK11wt (n=95) on both mOS (7.5m vs 15.4m, HR 2.39) and ORR (3.8% vs 20.0%).
BGBIO has presented some initial data at the Society for Immunotherapy of Cancer (SITC), which imply that AXL could be an important contributor in STK11m NSCLC, and bemcentinib could potentially restore or enable therapeutic responses to PD-(L)1 inhibitors. These included preclinical data that indicate bemcentinib enables expansion of tumour-associated T cells (TCF1+ CD8+) and restored sensitivity to pembrolizumab in a mouse model for STK11m NSCLC. This was further supported by some preliminary, anecdotal data from the ongoing Phase II BGB008 trial, which highlighted clinical responses have been observed in all three patients identified with STK11m NSCLC who have received a regimen of bemcentinib plus pembrolizumab.
Additional rights to pursue this opportunity have now been secured from UT Southwestern Medical Center (deal terms undisclosed) and a Phase Ib trial is expected to start during H122. Notably, the FDA has now also granted Fast Track designation to bemcentinib in combination with an anti-PD-(L)1 for patients with STK11 altered NSCLC without other actionable mutations, providing strong external validation of this approach. BGBIO believes STK11m could occur in up to 20% of patients, making it a potentially substantial opportunity.
Significant opportunity remains in second-line NSCLC
NSCLC represents a significant opportunity from either a first-line or second-line perspective. Bemcentinib is still being evaluated for second-line use in the broad Phase II BGBC008 trial with several cohorts, including monotherapy and combinations with Keytruda. PD-(L)1s such as Keytruda are increasingly used as a first-line standard of care for NSCLC patients not harbouring a specific driver mutation (c 75% of patients). This has left a vacuum in the second-line setting, with limited treatment options (chemotherapy agents such as docetaxel or Taxol that achieve ORR <10% for a limited duration) creating a high unmet medical need and a large market potential.
Data from the ongoing BGBC008 trial are expected during H122 and should provide a better picture of bemcentinib’s potential positioning in second-line and its utility when combined with Keytruda. Until additional data emerge or additional trials in first-line start, we maintain our forecast $1.2bn worldwide peak sales for in NSCLC, which is only based on second-line use.
COVID-19 opportunity remains despite vaccination roll-out
BGBIO has presented encouraging combined data from two Phase II studies of bemcentinib in addition to standard of care in hospitalised COVID-19 patients at ECCMID. Post hoc analysis in a subgroup of patients with a higher disease severity (>60% of evaluable patients) showed a significantly reduced likelihood (69%) of progression to ventilation and significantly increased likelihood (88%) of shorter time to recovery or discharge. Treatment with bemcentinib also led to numerically fewer deaths and preclinical studies highlight potential continued efficacy against COVID-19 variants. As a next step, BGBIO has now announced it will use an EU-sponsored platform trial (EU-SolidAct) to confirm these initial efficacy signals, which we believe should enable better access to trial sites and patient recruitment at a reduced cost. This is a randomised, placebo-controlled Phase II/III trial and during H122 an additional arm for bemcentinib is expected to start enrolling patients hospitalised with COVID-19 (up to 500). We believe data generated from this trial could potentially enable approval and launch in 2023 (2022 previously).
The continued roll-out of COVID-19 vaccines programmes will likely lead to widespread vaccination and improved levels of immunity. However, this will continue take time on a global level and questions will likely persist on durability and the impact of mutagenicity, as evidenced by recent concerns stemming from the rise of the Omicron variant. From a global public health perspective, over the near term we believe there remains a need to develop a range of effective treatment options. Bemcentinib has presented a unique dual mechanism of action that could prevent viral intracellular entry and augment the type 1 interferon response (a key antiviral defence mechanism). It does not directly target the SARS-CoV-2 spike protein ACE2 interaction, an approach taken by the majority of vaccines, which could be a significant advantage given that the emergence of new variants with mutations of the spike protein have brought the efficacy and durability of these vaccines into question. Bemcentinib may therefore be variant (spike protein) agnostic and could even find use in combination with approved treatments.
Valuation
We value BGBIO at NOK4.93bn or NOK55.7/share, versus NOK4.91bn or NOK55.8/share previously. We have rolled forward our model in time, updated for shares in issue and net cash of NOK508.4m at 30 September 2021, which should provide a cash runway into 2023.
Exhibit 2: Sum-of-the-parts BerGenBio valuation
Product |
Indication |
Launch |
Peak sales ($m) |
NPV |
Probability of success |
rNPV |
rNPV/share |
Bemcentinib |
2L AML |
2024 |
598 |
3,321.9 |
35% |
1,188.8 |
13.44 |
Bemcentinib |
2L NSCLC |
2025 |
1,183 |
8,224.2 |
35% |
3,721.0 |
42.07 |
Bemcentinib |
COVID-19 |
2023 |
300 |
3,068.0 |
15% |
388.4 |
4.39 |
Payments to Rigel |
(880.8) |
(9.96) |
|||||
Net cash at 30 Sep 2021 |
508.4 |
100% |
508.4 |
5.75 |
|||
Valuation |
|
|
|
15,122.5 |
|
4,925.4 |
55.7 |
Source: Edison Investment Research. Note: WACC = 12.5%.
Our risk-adjusted NPV is primarily comprised of bemcentinib’s potential use across oncology indications and our assumptions remain unchanged. We forecast $1.2bn worldwide peak sales in second-line NSCLC (NOK42.1/share) and $600m worldwide peak sales in second-line AML (NOK13.4/share), both risk-adjusted to a 35% probability of success. The potential for bemcentinib to be used in early-lines of treatment, such as first-line STKm NSCLC, could provide additional upside but we have not yet incorporated this into our model, as clinical development in these settings has not yet initiated. We assume a licensing deal for bemcentinib (in all oncology) after registrational data in AML and include a pay away to Rigel Pharmaceuticals based on the original in-licensing deal. We have pushed back our forecast launch for COVID-19 to 2023 (from 2022) given communicated timings, but highlight this is remains only a minor component of our valuation (NOK4.4/share). We currently do not assign any value to tilvestamab.
Exhibit 3: Financial summary
Accounts: IFRS, year-end 31 December, NOK’000s |
|
2018 |
2019 |
2020 |
2021e |
2022e |
PROFIT & LOSS |
|
|
|
|
|
|
Operating revenues |
|
2,335 |
8,900 |
601 |
0 |
0 |
Licensing revenues |
|
2,335 |
8,900 |
601 |
0 |
0 |
Other revenues |
|
0 |
0 |
0 |
0 |
0 |
Total operating expenses |
|
(196,874) |
(213,274) |
(261,692) |
(328,830) |
(337,280) |
Other operating expenses (R&D) |
|
(133,699) |
(141,630) |
(163,442) |
(228,819) |
(233,395) |
EBITDA (reported) |
|
(194,335) |
(203,589) |
(260,365) |
(328,002) |
(336,724) |
Depreciation and amortisation |
|
(204) |
(785) |
(726) |
(829) |
(556) |
Reported operating income |
|
(194,539) |
(204,374) |
(261,091) |
(328,830) |
(337,280) |
Operating margin % |
|
N/A |
N/A |
N/A |
N/A |
N/A |
Finance income/(expense) |
|
2,793 |
5,096 |
4,062 |
6,775 |
2,176 |
Exceptionals and adjustments |
|
|
0 |
0 |
0 |
0 |
Profit before tax (reported) |
|
(191,746) |
(199,278) |
(257,029) |
(322,056) |
(335,104) |
Income tax expense |
|
0 |
0 |
0 |
0 |
0 |
Net income (reported) |
|
(191,746) |
(199,278) |
(257,029) |
(322,056) |
(335,104) |
Basic average number of shares (m) |
|
53.3 |
58.0 |
74.9 |
87.8 |
88.0 |
Year-end number of shares (m) |
|
54.7 |
61.1 |
87.3 |
88.0 |
88.0 |
Basic EPS (NOK) |
|
(3.60) |
(3.43) |
(3.43) |
(3.67) |
(3.81) |
Adjusted EPS (NOK) |
|
(3.60) |
(3.43) |
(3.43) |
(3.67) |
(3.81) |
Dividend per share (NOK) |
|
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
BALANCE SHEET |
|
|
|
|
|
|
Property, plant and equipment |
|
581 |
974 |
2,332 |
1,570 |
1,081 |
Intangible assets |
|
0 |
0 |
0 |
0 |
0 |
Total non-current assets |
|
581 |
974 |
2,332 |
1,570 |
1,081 |
Cash and equivalents |
|
360,414 |
253,586 |
721,641 |
422,577 |
90,787 |
Other current assets |
|
17,831 |
15,818 |
14,228 |
15,023 |
14,626 |
Total current assets |
|
378,245 |
269,404 |
735,869 |
437,600 |
105,412 |
Total non-current liabilities |
|
0 |
0 |
1,367 |
1,367 |
1,367 |
Trade and other payables |
|
23,939 |
26,746 |
22,550 |
33,841 |
35,668 |
Other current liabilities |
|
12,875 |
21,803 |
38,046 |
38,585 |
39,185 |
Provisions |
|
4,732 |
2,074 |
6,008 |
2,439 |
2,439 |
Total current liabilities |
|
41,546 |
50,623 |
66,604 |
74,865 |
77,292 |
Equity attributable to company |
|
337,280 |
219,754 |
670,229 |
362,937 |
27,833 |
CASH FLOW STATEMENT |
|
|
|
|
|
|
Profit before taxes |
|
(191,746) |
(199,278) |
(257,029) |
(322,056) |
(335,104) |
Depreciation and amortisation |
|
204 |
785 |
726 |
829 |
556 |
Share based payments |
|
1,678 |
3,842 |
7,412 |
4,514 |
0 |
Other adjustments |
|
1,712 |
(2,990) |
4,644 |
(3,569) |
0 |
Movements in working capital |
|
1,446 |
13,164 |
13,572 |
11,620 |
3,410 |
Interest paid/received |
|
0 |
(2,206) |
(3,614) |
0 |
0 |
Income taxes paid |
|
0 |
0 |
0 |
0 |
0 |
Cash from operations (CFO) |
|
(186,706) |
(186,683) |
(234,290) |
(308,662) |
(331,138) |
Capex |
|
(228) |
0 |
(67) |
(67) |
(67) |
Acquisitions & disposals net |
|
0 |
0 |
0 |
0 |
0 |
Other investing activities |
|
0 |
2,206 |
3,614 |
0 |
0 |
Cash used in investing activities (CFIA) |
|
(228) |
2,206 |
3,548 |
(67) |
(67) |
Net proceeds from issue of shares |
|
176,998 |
77,910 |
700,092 |
10,250 |
0 |
Movements in debt |
|
0 |
0 |
0 |
0 |
0 |
Other financing activities |
|
0 |
(593) |
(585) |
(585) |
(585) |
Cash from financing activities (CFF) |
|
176,998 |
77,317 |
699,507 |
9,665 |
(585) |
Cash and equivalents at beginning of period |
|
370,350 |
360,414 |
253,586 |
721,641 |
422,577 |
Increase/(decrease) in cash and equivalents |
|
(9,936) |
(107,160) |
468,765 |
(299,064) |
(331,790) |
Effect of FX on cash and equivalents |
|
0 |
332 |
(710) |
0 |
0 |
Cash and equivalents at end of period |
|
360,414 |
253,586 |
721,641 |
422,577 |
90,787 |
Net (debt)/cash |
|
360,414 |
253,586 |
720,274 |
421,210 |
89,420 |
Source: Company accounts, Edison Investment Research
|
|
Research: Real Estate
Foxtons traded well in all divisions in Q4 and generated revenue for the year of c £133m. The company benefited not only from the implementation of its strategy, but also from a robust sales market, which saw a 22% increase in the number of properties under offer in Q4 compared to the long-run average. The letting market also improved, with rental rates recovering sharply and now c 3% ahead of pre-pandemic levels. Foxtons entered 2022 with a sales pipeline similar in size year-on-year.