Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Healthcare
Targovax started 2020 with the first randomised data readout from its Phase I/II trial with oncolytic virus ONCOS-102 in unresectable mesothelioma. The company will present further data in H120. Interim results released in July 2019 from Part 1 of the Phase I trial with ONCOS-102 in refractory melanoma were the hallmark event last year. More data from this trial are also expected later this year (H220). We note that Targovax is a biotech company, therefore the ongoing turbulence in global markets has a limited effect on its long-term outlook, in our view. Moreover, Targovax completed a private placement earlier this year, which provides a cash runway. On Friday 20 March, the company issued a statement confirming that the key milestones should be achieved within planned timelines. Our valuation is NOK1.53bn or NOK20.1/share (vs NOK19.9/share previously).
Written by
Targovax |
More data in 2020 from both clinical trials |
Q419 company results |
Pharma & biotech |
23 March 2020 |
Share price performance
Business description
Next events
Analyst
Targovax is a research client of Edison Investment Research Limited |
||||||||||||||||||||||||||||||||||||||||||||||||||
Targovax started 2020 with the first randomised data readout from its Phase I/II trial with oncolytic virus ONCOS-102 in unresectable mesothelioma. The company will present further data in H120. Interim results released in July 2019 from Part 1 of the Phase I trial with ONCOS-102 in refractory melanoma were the hallmark event last year. More data from this trial are also expected later this year (H220). We note that Targovax is a biotech company, therefore the ongoing turbulence in global markets has a limited effect on its long-term outlook, in our view. Moreover, Targovax completed a private placement earlier this year, which provides a cash runway. On Friday 20 March, the company issued a statement confirming that the key milestones should be achieved within planned timelines. Our valuation is NOK1.53bn or NOK20.1/share (vs NOK19.9/share previously).
Year end |
Revenue (NOKm) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/18 |
0.0 |
(147.3) |
(2.8) |
0.0 |
N/A |
N/A |
12/19 |
2.3 |
(147.9) |
(2.4) |
0.0 |
N/A |
N/A |
12/20e |
0.0 |
(144.5) |
(2.1) |
0.0 |
N/A |
N/A |
12/21e |
0.0 |
(146.6) |
(1.9) |
0.0 |
N/A |
N/A |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles and exceptional items.
More mature mesothelioma trial data in H120
We described the Phase I/II mesothelioma trial data in detail in our last note, where we concluded that the immunological activation data, in combination with the clinical response seen in patients, show that the mechanistic effect of ONCOS-102 is potentially associated with clinical improvement. The next study will explore ONCOS-102 in triple combination with a checkpoint inhibitor (CPI) and standard chemotherapy. Although plans for this study are still at a preliminary stage, there is potential for an accelerated approval due to the high unmet need.
Part 2 results from Phase I trial in melanoma
Interim results released in July 2019 from Part 1 of the Phase I trial with ONCOS-102 in refractory melanoma were the hallmark event in 2019. Three of the nine anti-PD1 resistant patients in Part 1 responded to ONCOS-102 and subsequent Keytruda treatment, ie a 33% overall response rate, which compares well with similar studies. In the ongoing Part 2 of the Phase I trial, patients continue to receive ONCOS-102 throughout the treatment with Keytruda, which means they will receive a total of 12 ONCOS-102 injections rather than three. Results should be available in H220.
Valuation: NOK1.53bn or NOK20.1/share
Our valuation is virtually unchanged at NOK1.53bn or NOK20.1/share versus NOK1.51bn or NOK19.9/share previously. We keep our product forecasts unchanged. Ongoing turbulence in the markets affected Targovax’s share price, together with broader indexes. As it is a focused biotech with no imminent funding need, we believe the ongoing pandemic should not have a long-lasting impact on Targovax’s outlook. The timely private placement of NOK101m ensures funding for 2020, which positions the company to weather volatility.
Key clinical milestones should be achieved within planned timelines
On Friday 20 March, Targovax issued a statement specifically addressing the expected effect of the COVID-19 pandemic on its clinical trials. The key conclusion was that, for now, there are no significant implications for the core operations and the company has sufficient stock of ONCOS-102 in supply for patient treatment. Targovax completed a private placement recently, so from a financial perspective the R&D operations are secured in the near term. More specifically:
•
Mesothelioma trial: patients in this trial have completed their treatment regimens and are in the follow-up stage. Updated clinical and immune data are still expected in H120.
•
Melanoma trial: this study is fully recruited. Targovax is able to ensure a steady supply of ONCOS-102. Clinical and immune activation data are still expected in H220.
•
Investigator-sponsored peritoneal malignancies trial: this study is continuing and Targovax can ensure a steady supply of ONCOS-102, but it is still too early to conclude what the effect of the COVID-19 outbreak will be on the enrolment of this trial. We note that as this study is led by the investigator, Targovax is only supplying ONCOS-102. Although this indication could be interesting for Targovax, depending on the data, for now we do not include it in our valuation.
Targovax was also planning to present preclinical data on its next-generation oncolytic viruses at the AACR 2020 in March, but the conference has been postponed until later this year. In our view, the important issue is that Targovax can continue working on its preclinical projects, while the data disclosure can be carried out in a variety of ways (conferences, press releases, company quarterly presentations, etc).
Melanoma trial: Complete data from both parts in H220
The ongoing Phase I trial enrolled patients with advanced, unresectable melanoma, who progressed on treatment with anti-PD1 checkpoint inhibitors. ONCOS-102 is administered in combination with checkpoint inhibitor (CPI) pembrolizumab (Keytruda, Merck & Co). The trial aims to show that ONCOS-102 can activate the immune response in anti-PD1 refractory patients, trigger relevant T-cell production and enhance infiltration into the tumour. The goal is to allow the patients to benefit from treatment with CPI again.
Part 2 of the Phase I melanoma trial is now fully enrolled. These patients are on an extended ONCOS-102 treatment regime compared to Part 1, in which the patients received three injections of ONCOS-102 at week 1 followed by eight doses of Keytruda. In Part 2, the patients will continue to receive doses of ONCOS-102 in combination with Keytruda, which means they will receive a total of 12 ONCOS-102 injections rather than three (Exhibit 1).
|
Exhibit 1: Design of the Phase I melanoma study |
|
|
Source: Targovax |
We described the results from Part 1 (n=9) in detail in our previous reports. As a quick reminder, the results showed that:
•
3/9 patients demonstrated a clinical response, ie a 33% overall response rate; one patient had a complete response and two patients had partial responses.
•
Immunogenicity data showed that ONCOS-102 induces a cancer-specific response, with systemic increases in pro-inflammatory cytokines observed in all nine patients.
•
Tumour biopsies showed increased infiltration of CD8+ T-cells in 7/9 patients.
•
Cases of increased T-cell infiltration into lesions not injected with ONCOS-102 were also observed, indicating an abscopal effect. In addition, T-cells recognising specific tumour antigens were found in circulation in four patients.
Together, these findings suggest that the intratumoural injection of ONCOS-102 can cause systemic anti-tumour immune responses. These were hard-to-treat patients and, if such results were confirmed in a large randomised trial, it would be perceived as very positive, in our view.
The rationale for combining an oncolytic virus with a checkpoint inhibitor is to overcome resistance to the CPI, eg by releasing tumour antigens via direct tumour cell lysis, priming an immune response and increasing T-cell infiltration. Continued injections of the virus could enhance and maintain these mechanisms to maximise the potential for overcoming resistance.
Mature data from Phase I/II mesothelioma trial in H120
Targovax reported randomised data from this Phase I/II study (n=31) on 22 January 2020. The open-label trial compared ONCOS-102 plus standard of care (pemetrexed/cisplatin) versus standard of care treatment in first- and second-line settings.
The key clinical response endpoint of mPFS was 8.4 months (active arm) vs 6.8 months (control) and above the historical control of 5.7–7.3 months. The median progression free survival (mPFS) results are still early, with many patients not included in the analysis (update data to be released later this year). In first-line patients, mPFS was 8.9 months vs 6.8 months (Exhibit 2). Data for the second-line group were still not mature enough for analysis.
Overall response rates (ORRs) in first-line patients were 30% in the experimental arm vs 33% in the control arm (the experimental arm had more advanced patients). ORRs in second-line patients were 11% in the experimental arm (n=9) vs 60% (n=5). The response in the control arm was clearly unusually high and likely the result of a small sample. This negatively skewed analysis of the ORRs in the overall population. Nevertheless, these ORR data compare well to historical controls of c 20% (Exhibit 3).
Exhibit 2: Patient characteristics data and subgroup analysis
Experimental arm (n=20) |
Control arm (n=11) |
|
Tumour and disease characteristics at enrolment |
|
|
First-line patients |
||
mPFS |
8.9 months; data still maturing |
6.8 months; data still maturing |
ORR |
30% |
33% |
Disease control rate |
90% |
83% |
Second- (or later) line patients (9/20) |
||
mPFS |
4.5months; data still maturing |
Data still maturing |
ORR |
11% |
60% |
Disease control rate |
67% |
80% |
Source: Targovax
|
Exhibit 3: Key Targovax Phase I/II data vs historical controls |
|
|
Source: Targovax. Notes: 1) Pemetrexed plus carboplatin; 2) Zalcman 2016 (Lancet) compared bevacizumab + pemetrexed/cisplatin vs pemetrexed/cisplatin; data from pemetrexed/cisplatin arm only presented on plot. Not specified whether ORR or BORR (best ORR); 3) mPFS in Targovax trial is early and will change: Control group six patients (three censored), experimental group 11 patients (seven censored). |
Tumour biopsy results showed that 10 out of 15 evaluable patients in the experimental group had increased tumour-infiltrating CD8+ T-cells. Nine of these 15 patients had increased PD-L1 expression in the tumour. While the control group was small (data not yet mature), infiltration in the active arm was very pronounced in some cases, indicating ONCOS-102 activity, in our view. These immunological data in combination with the clinical response show that the mechanistic effect of ONCOS-102 is potentially associated with clinical improvement.
Mesothelioma is one of the most difficult cancers to treat, with classic chemotherapy still being the standard of care. Given the aggressive nature of the cancer and a lack of innovative treatment options, we believe an accelerated approval is possible in this indication. Pemetrexed was approved based on a single trial (Vogelzang et al, 2003), as the FDA acknowledged that it was a large trial in a challenging indication, which is unlikely to be replicated (Hazarika et al, 2005). More detailed analysis is in our last published report.
Upcoming news flow
Mesothelioma
Targovax intends to present more mature data from the Phase I/II study later this year, likely before the summer. Meanwhile, it has started working on the next stage. The next trial will assess ONCOS-102 in a triple combination including standard chemotherapy and CPIs (likely to become a new standard of care in the near future). In addition, Targovax indicated that it is already in discussions with a prospective pharma partner for a study collaboration, although the extent of the possible partnership is not yet clear.
Melanoma
The readout from Part 2 of the Phase I melanoma trial will be the key catalyst expected in H220. Patients are being administered significantly extended dosing of ONCOS-102 in this part of the study compared to patients in Part 1.
Peritoneal malignancies
The fairly large Phase I/II trial (n=78) sponsored by the Ludwig Institute for Cancer Research and the Cancer Research Institute is being conducted in patients with peritoneal disease who have failed prior standard chemotherapy and have histological confirmation of epithelial ovarian cancer or metastatic colorectal cancer (CRC). ONCOS-102 is being studied in combination with MedImmune’s checkpoint inhibitor durvalumab (Imfinzi). With its Q420 results, Targovax reported that the trial, which is being run at the six top US hospitals, is progressing well. The safety and dose escalation cohorts have been completed without no concerns, and patient recruitment into the experimental part is ongoing. Targovax expects to present some data from this trial during 2020, although this is in the hands of the investigator. In our view, this collaboration is the most likely of the two ONCOS-102 collaborations to translate into a commercial opportunity in the near term. We reviewed this opportunity in more detail in our July 2019 update.
ONCOS-200 – next generation oncolytic viruses
In second-generation ONCOS viruses, Targovax was able to add a second transgene (the first-generation ONCOS-102 has granulocyte macrophage colony stimulating factor, GM-CSF). Depending on the second transgene (not disclosed), these new viruses have different properties and are optimised to inhibit tumour growth and vascularisation, counteract the immunosuppressive tumour microenvironment and have enhanced cell-killing properties. Targovax also presented some in vivo data from its studies with the ONCOS-210 and 212 viruses and we expect more data in the near future, including more details about positioning in the clinic and which indications will be prioritised.
|
Exhibit 4: Key Targovax Phase I/II data vs historical controls |
|
|
Source: Targovax |
Financials and valuation
Targovax reported income of NOK2.23m in Q419, which was a fee from IOVaxis Therapeutics for an exclusive option agreement for clinical development and licensing of the Targovax mutant RAS vaccines TG01 and TG02 in China, Hong Kong, Macau and Singapore. If exercised, the licence has a potential value of up to $100m in development and commercial milestones, in addition to double-digit royalties
Operating expenses were NOK41.6m in Q419, which was slightly lower than NOK42.2m in Q418. The FY19 operating loss of NOK150.3m was slightly higher than NOK146.1m in FY18, as clinical trials are progressing. We expect similar activity in 2020 and 2021. Targovax had cash and cash equivalents of NOK70m at the end of Q419. In January 2020, it raised NOK101m via a private placement, which secured funding for 2020, according to our model and in line with the company’s guidance. The funding gap in 2021 is covered in our model by increasing long-term debt (as per our principles; Exhibit 6).
Our valuation is virtually unchanged at NOK1.53bn or NOK20.1/share versus NOK1.51bn or NOK19.9/share previously, which is based on a risk-adjusted NPV analysis using a 12.5% discount rate, including NOK166m net cash. We continue to exclude other long-term debt of NOK50.4m in Finnish government grants from our valuation, as repayment is only required if the products are sold or launched. Upcoming Phase I melanoma trial results and more data from the Phase I/II mesothelioma trial are potential catalysts in the near term.
Exhibit 5: Sum-of-the-parts Targovax valuation
Product |
Launch |
Peak sales |
Unrisked NPV (NOKm) |
Unrisked NPV/share (NOK) |
Probability (%) |
rNPV |
rNPV/share (NOK) |
|||
ONCOS-102 – advanced melanoma |
2025 |
590 |
2,838.1 |
37.3 |
15% |
722.2 |
9.5 |
|||
ONCOS-102 – mesothelioma |
2026 |
424 |
2,246.6 |
29.6 |
20% |
638.0 |
8.4 |
|||
Net cash, FY19e + private placement |
166.4 |
2.2 |
100% |
166.4 |
2.2 |
|||||
Valuation |
5,251.1 |
69.1 |
1,526.6 |
20.1 |
||||||
Source: Edison Investment Research. Note: WACC = 12.5% for product valuations. Excludes conditional government long-term loans.
Exhibit 6: Financial summary
NOK'000s |
2018 |
2019 |
2020e |
2021e |
||
December |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
||||||
Revenue |
|
|
27 |
2,251 |
0 |
0 |
Cost of Sales |
0 |
0 |
0 |
0 |
||
Gross Profit |
27 |
2,251 |
0 |
0 |
||
Research and development |
(64,006) |
(80,286) |
(70,103) |
(69,913) |
||
EBITDA |
|
|
(145,804) |
(146,247) |
(144,508) |
(146,550) |
Operating Profit (before amort. and except.) |
|
|
(146,100) |
(150,273) |
(144,508) |
(146,550) |
Intangible Amortisation |
0 |
0 |
0 |
0 |
||
Exceptionals |
0 |
0 |
0 |
0 |
||
Other |
0 |
0 |
0 |
0 |
||
Operating Profit |
(146,100) |
(150,273) |
(144,508) |
(146,550) |
||
Net Interest |
(1,249) |
2,423 |
0 |
0 |
||
Profit Before Tax (norm) |
|
|
(147,349) |
(147,850) |
(144,508) |
(146,550) |
Profit Before Tax (reported) |
|
|
(147,349) |
(147,850) |
(144,508) |
(146,550) |
Tax |
334 |
321 |
0 |
0 |
||
Profit After Tax (norm) |
(147,015) |
(147,529) |
(144,508) |
(146,550) |
||
Profit After Tax (reported) |
(147,015) |
(147,529) |
(144,508) |
(146,550) |
||
Average Number of Shares Outstanding (m) |
52.6 |
60.8 |
69.6 |
75.9 |
||
EPS - normalised (NOK) |
|
|
(2.79) |
(2.43) |
(2.08) |
(1.93) |
EPS - normalised fully diluted (NOK) |
|
|
(2.79) |
(2.43) |
(2.08) |
(1.93) |
EPS - reported (NOK) |
|
|
(2.79) |
(2.43) |
(2.08) |
(1.93) |
Dividend per share (NOK) |
0.0 |
0.0 |
0.0 |
0.0 |
||
Gross Margin (%) |
100.0 |
100.0 |
N/A |
N/A |
||
EBITDA Margin (%) |
N/A |
N/A |
N/A |
N/A |
||
Operating Margin (before GW and except.) (%) |
N/A |
N/A |
N/A |
N/A |
||
BALANCE SHEET |
||||||
Fixed Assets |
|
|
371,129 |
371,050 |
371,050 |
371,050 |
Intangible Assets |
370,240 |
367,083 |
367,083 |
367,083 |
||
Tangible Assets |
889 |
726 |
726 |
726 |
||
Investments |
0 |
3,241 |
3,241 |
3,241 |
||
Current Assets |
|
|
166,509 |
85,858 |
32,799 |
16,429 |
Stocks |
0 |
0 |
0 |
0 |
||
Debtors |
0 |
0 |
0 |
0 |
||
Cash |
151,189 |
70,429 |
17,370 |
1,000 |
||
Other |
15,320 |
15,429 |
15,429 |
15,429 |
||
Current Liabilities |
|
|
(59,377) |
(50,690) |
(40,541) |
(44,266) |
Creditors |
(50,250) |
(53,931) |
(43,782) |
(47,507) |
||
Short term borrowings |
(9,127) |
0 |
0 |
0 |
||
Long Term Liabilities |
|
|
(103,565) |
(109,263) |
(109,263) |
(230,072) |
Long term borrowings |
(43,933) |
(50,441) |
(50,441) |
(171,250) |
||
Other long term liabilities |
(59,632) |
(58,822) |
(58,822) |
(58,822) |
||
Net Assets |
|
|
374,696 |
296,955 |
254,045 |
113,141 |
CASH FLOW |
||||||
Operating Cash Flow |
|
|
(112,816) |
(140,094) |
(149,011) |
(137,180) |
Net Interest |
1,249 |
(2,423) |
0 |
0 |
||
Tax |
0 |
0 |
0 |
0 |
||
Capex |
0 |
(134) |
0 |
0 |
||
Acquisitions/disposals |
0 |
0 |
0 |
0 |
||
Financing |
(30) |
66,863 |
95,950 |
0 |
||
Other |
(3,041) |
(2,353) |
2 |
0 |
||
Dividends |
0 |
0 |
0 |
0 |
||
Net Cash Flow |
(114,638) |
(78,141) |
(53,059) |
(137,180) |
||
Opening net debt/(cash) |
|
|
(212,767) |
(98,129) |
(19,988) |
33,071 |
HP finance leases initiated |
0 |
0 |
0 |
0 |
||
Other |
0 |
0 |
0 |
0 |
||
Closing net debt/(cash) |
|
|
(98,129) |
(19,988) |
33,071 |
170,250 |
Source: Targovax accounts, Edison Investment Research
|
|
Research: Metals & Mining
Attributable production of gold at Wheaton Precious Metals (WPM) reached a record in FY19, breaching the 400koz level for the first time ever. Record production begat record sales, although sales struggled to keep pace with production and, as a result, there was a slightly uncharacteristic (for the fourth quarter) increase in the number of ounces of metal produced but not yet delivered to WPM from its underlying streaming assets. From a financial perspective however, underlying net earnings during the quarter were within US$1m of our prior forecasts, auguring well for FY20 in terms of both EPS and DPS.