ENANTA PHARMACEUTICALS INC ENTA
September 27, 2016 - 11:04am EST by
dichotomy
2016 2017
Price: 26.26 EPS 0 0
Shares Out. (in M): 19 P/E 0 0
Market Cap (in $M): 496 P/FCF 0 0
Net Debt (in $M): -244 EBIT 0 0
TEV ($): 251 TEV/EBIT 0 0

Sign up for free guest access to view investment idea with a 45 days delay.

  • Pharmaceuticals

Description

Investment Overview/Background

Enanta Pharmaceuticals (Enanta) is a small cap pharmaceutical company focused on liver diseases such as hepatitis C (HCV) and Non-Alcoholic SteatoHepatitis (NASH). Currently Enanta has one product commercially marketed, one in Phase III trials, and a number in earlier stage development. On top of those products, Enanta has a cash rich balance sheet. As of June 1, 2016 Enanta had more than $244 million of cash and liquid investments on the balance sheet. About half of the current market cap is cash or cash equivalents.

In a sector of near-constant speculative fervor, it would be reasonable to assume that Enanta – a company with an established royalty, an established large cap pharma partner, a robust balance sheet, and a decent pipeline – would have a valuation in line with other pharmaceutical companies. This is not the case and fears about pipeline continuity along with a potentially crowded hepatitis C market has pushed shares of Enanta down more than 40% in the past twelve months.

Investors would be wise to pay attention to the near-term pipeline, robust royalties, and rich balance sheet. The current myopic assessment of the hepatitis C market will pass and shares of Enanta will re-rate as the market figures out the limited downside thanks to the rich balance sheet. 

Hepatitis C Overview

Hepatitis C is a virus that has infected between 130-200 million people around the world. There are seven major genotypes of HCV (1-7). In the United States, Genotype 1 is the most common, with roughly 70% of all cases in the United States diagnosed as Genotype 1, and about 46% of all cases around the world.  A few years ago the treatment for HCV was interferon and ribavirin. This combination had a sustained virological response (SVR – effectively the cure rate) of ~40% after weekly injections for 24 to 48 weeks.

While this treatment option often worked, it left a significant percentage of the population sick and the side effects are quite severe. Research worked on identifying new cures that eliminated interferon, increased SVR, and cut down treatment times. The primary focus by pharmaceutical companies and researchers was on direct-acting antivirals that targeted key HCV replication cycle pathways involving NS3/4a protease and NS5A/B polymerase. The table below shows some of the many drugs available to treat HCV, the manufacturer, and targeted genotype.

Table 1. Hepatitis C drugs by manufacturer and genotype Source: company websites

Drug

Owner

Target

Genotype

Daclatasvir

Bristol-Myers Squibb

NS5A

3

Elbasvir

Merck

NS5A

1,4

Ledipasvir

Gilead

NS5A

1

Ombitasvir

AbbVie

NS5A

1,4

Ravidasvir

PharmaCo

NS5A

4

Samatasvir

Merck

NS5A

1,2,3,4,5,6

Velpatasvir

Gilead

NS5A

1,2,3,4,5,6

Sofosbuvir

Gilead

NS5B

1,2,3,4

Paritaprevir

AbbVie/Enanta

NS3-4A

1,4

Dasabuvir

AbbVie

NS5B

1

Grazoprevir

Merck

NS3-4A

1,2,3,4,5,6

 

Combinations of these drugs form the common treatments available today. The most widely prescribed drugs include: sofosbuvir (Sovaldi), ledipasvir/sofosbuvir (Harvoni), paritaprevir/dasabuvir/ombitasvir/ritonavir (Viekira Pak), and elbasvir/grazoprevir (Zepatier). The selection of a drug requires the doctor to know the genotype, liver condition, possible interactions, previous treatment(s) and insurance coverage. Thus far, Gilead has dominated the competition.

According to the Q2 2016 Gilead presentation, sofosbuvir based treatments have treated more than 1 million patients since December 2013. Limited side effects, decent insurance coverage, and excellent SVR’s have contributed to this dominance. Gilead’s next generation product, Epclusa (sofosbuvir and velpatasvir) is pan-genotypic, can be given to patients with or without cirrhosis, and is almost always ribavirin free.

Pan-genotypic drugs are the next and likely final wave of HCV drugs. The ability to eliminate genotype testing is a small positive for these drugs, which tend to carry price tags in excess of $50,000 per cure cycle.  For a run-of-the-mill HCV patient, Epclusa offers an easier way to get treatment immediately. Drugs that are pan-genotypic also better ensure treatment. It is estimated that between 5-25% of HCV infected patients carry multiple genotypes.

Besides Gilead, AbbVie is also developing a next generation, pan-genotypic HCV drug. 

AbbVie

AbbVie has had a mixed entry into the hepatitis C space. While it has been profitable, has preferred status in a number of states, and has a high SVR12 rate, their products have failed to achieve the $3 billion sales goal outlined by management in January 2015.  The lofty sales goal was missed for a number of reasons. The biggest was due to a poor safety trial.

AbbVie is finishing up studies on their next generation HCV drug. ABT-493/ABT-530 is a drug that has combines a highly active NS3/4A protease inhibitor with a NS5A inhibitor. ABT-493 is Enanta’s internally developed product and ABT-530 is AbbVie’s own internally developed drug. Combined, the two drugs show good resistance activity to common NS3A/4A/NS5A variants, as can be seen in the table below. Collectively the drug is being tested in more than 2,000 patients and has shown excellent SVR8 and 12 rates across all genotypes.

Graphic 1. SVR12 Rates ABT-493/ABT-530 Magellan-I EASL Presentation April, 15, 2016

 (Too dumb/lazy to figure out the image transfer mechanism. PPT is here)

ABT-493/ABT-530 is expected to be approved sometime in 2017. As approval is gained in the United States, Europe, and Japan, Enanta is set to receive up to $80 million of milestone payments. AbbVie is motivated to get 493/530 approved as quickly as possible. The belief is that AbbVie will work towards making 493/530 an 8-week Harvoni competitor that can cure treatment exposed patients, or those with RAVs that Harvoni has trouble going after.

AbbVie would also like to get 493/530 out into the market to shift the perception/reality of their current HCV cocktails. Sales for AbbVie’s HCV drugs were increasingly nicely, but in October 2015 the FDA announced that Viekira Pak and Technivie can cause serious liver injury in patient populations that had advanced liver disease. The contra-indication brought a black cloud over the drugs and many doctors are reluctant to prescribe AbbVie’s treatment unless required to by insurance carriers or if the drugs are Medicaid preferred.  Gilead’s drugs remain the first choice and AbbVie’s are in a distant second.  

ABT-493/ABT-530 will certainly not lead to AbbVie dominating the HCV space, this is Gilead’s territory to lose. However, ABT-493/530 will be one of two pan-genotypic treatment options (Merck’s pan-genotypic treatment is not expected to receive approval until late 2018 at the earliest) on the market for some time, has good RAV SVR rates, could be an 8-week treatment option for many patients (versus 12 weeks for Epclusa) and provides an option for those who have had prior failure on a sofosbuvir regimen. If 493/530 gets approved, there could be significant upside for Enanta.

Enanta Going Forward

All of the previous analysis was there to simply say: AbbVie has a few drugs that treat HCV, they are seeking approval for a drug that should have a better safety profile along, and the new drug is pan-genotypic. When the old AbbVie HCV cocktail sells, Enanta receives a royalty. When the new HCV cocktail is approved, Enanta is set to receive up to $80 million. When/if the AbbVie sells the new HCV cocktail, Enanta will see increased royalties. Finally, about half the market cap consists of cash and liquid investments.

Enanta received milestone payments of $155 million in late-2014/late-2015 for the regulatory approval of paritaprevir in the United States, Europe, and Japan. The timing and geography of each milestone can be seen in the chart below. While there were other milestones (Phase III milestones, as an example), I am focusing on the regulatory approvals.

Table 1. Milestone Payments for Paritaprevir. Source: Enanta SEC Filings

Country

Amount

 

Time

Japan

$30,000,000

Reimbursement Approval

Dec-15

United States

$75,000,000

FDA Regulatory Approval

Dec-14

European Union

$50,000,000

EM Regulatory Approval

Dec-14

       

Total

$155,000,000

   

 

If ABT-493/ABT-530 gains approval Enanta is entitled to more milestone payments. While the exact payout structure is unknown, Enanta will receive $80 million from AbbVie upon regulatory approval in certain geographic areas. According to management it will be roughly in line with paritaprevir milestones. If this is roughly right, Enanta can expect to receive approximately $38 million from FDA approval, $26 million from European approval and $15 million from approval in Japan.

While there is significant uncertainty with any pharmaceutical trial, ABT-493/ABT-530 looks like it will gain approval in 2017. Phase II trials have been largely successful thus far with high cure rates after only eight weeks of treatment and the mechanism for pushing through HCV cures is well established. Currently Enanta has $244 million of cash and investments and should ABT-493/530 gain approval in the three major territories, Enanta would see another $80 million of cash.

Cash burn should be kept to a minimum as the current paritaprevir royalty stream is largely offsetting operating expenses. The table below shows AbbVie HCV sales, Enanta royalties received, and a rough idea of Enanta cash burn.

Table 2. Enanta Operating Expenses and Royalties

Quarter Ending

Mar-15

Jun-15

Sep-15

Dec-15

Mar-16

Jun-16

Viekira HCV Sales

$231,000

$385,000

$469,000

$554,000

$414,000

$419,000

Royalties

$6,961

$11,390

$14,334

$17,869

$13,004

$13,978

Royalty Rate

3.01%

2.96%

3.06%

3.23%

3.14%

3.34%

R&D

$5,368

$6,253

$7,049

$9,033

$9,143

$10,785

G&A

$3,438

$3,643

$3,693

$3,818

$4,426

$4,282

OpEx

$8,806

$9,896

$10,742

$12,851

$13,569

$15,067

Stock Comp

$465

$1,584

$1,797

$1,028

$3,319

$2,497

Cash OpEx

-$8,341

-$8,312

-$8,945

-$11,823

-$10,250

-$12,570

Net cash burn

-$1,380

$3,078

$5,389

$6,046

$2,754

$1,408

 

For the most part, the royalty received from the sale of paritaprevir is balancing out cash operating expense. The contra-indication from the FDA was put in place in October 2015, so any significant fallout should be largely baked into sales. Zepatier (Merck’s HCV regimen) has been on the market since the beginning of 2016, and has been rather slow to gain acceptance, even with steep discounts.

Even if ABT-493/530 fails to gain approval, it seems likely that Enanta will continue to receive royalties for the next few years, albeit royalties might decrease quicker than the past few quarters. Given the high quality Phase II data that is emerging, I believe that ABT-493/530 will be approved and Enanta will receive $80 million. Assuming modest cash burn of $15 million(in other words, a significant increase in OpEx) and approval of ABT-493/530 before 2018, end of year 2017 cash and equivalents would roughly be $310 million, or more than $16 per share. Compared to a price of $24 per share, the pipeline and remaining royalty stream would be worth $8 per share, or $153 million.

The assumption that there will be $15 million of cash burn may prove to be conservative as royalties are likely to increase if AbbVie can maintain market share. The old AbbVie regimen was three Direct Acting Antivirals (3-DAA). As can be seen in Table 2, Enanta received royalties for roughly 10% their pro rata contribution to sales (30% in this case, with some sales of 2-DAA drugs containing paritaprevir). ABT-493/530 is a 2-DAA regimen and Enanta will see better royalties on their pro rata share of sales.

The new regimen would make Enanta eligible for royalties on 50% of the sales versus 30% for the 3-DAA paritaprevir regimen and 45% of the 2-DAA paritaprevir regimen. Ten percent of ½ sales is an obvious improvement from 10% on 30% of net sales. If we examine historical sales, we can see the impact that a 2-DAA regimen would have on royalties received. The table below shows a hypothetical 50:50 split between 2-DAA and 3-DAA AbbVie sales.

Table 3. Hypothetical 50:50 2-DAA:3-DAA AbbVie HCV Sales Example and the impact on Enanta’s royalties Source: Author’s calculations

 

Sep-15

Dec-15

Mar-16

Jun-16

ABBV HCV Sales

$469,000

$554,000

$414,000

$419,000

Paritaprevir Royalty

$7,817

$9,233

$6,900

$6,983

ABT-493 Royalty

$11,725

$13,850

$10,350

$10,475

Total HCV Royalty

$19,542

$23,083

$17,250

$17,458

Royalty Rate

4.2%

4.2%

4.2%

4.2%

Flipping this over, if we assume ABT-493/530 becomes the only marketed AbbVie HCV treatment and gains 100% of AbbVie’s HCV sales, AbbVie could see HCV sales drop by 50% and Enanta would still be roughly cash burn neutral. The table below gives an idea for royalty value on a standalone basis.

Table 4. Royalty Valuation for Enanta, Royalty in thousands

 

TTM Results Steady State

2-DAA only, current sales are maintained

2-DAA only, 50% HCV sales decline

 
 

Royalty

$59,000

$90,000

$45,000

 

Estimated life in years

6

7

5

 

Discount rate

12%

12%

12%

 

NPV/Share

$12.70

$21.50

$8.49

 

 

Obviously there are a myriad of assumptions, guesses, and attempts at calculations in the table above. Operating expenses are excluded to show the value of the royalty to a pure play royalty company. I believe that my discount rate is in line with other transactions and likely conservative given the approval process is established and all done for the current regimen. The bottom line is that between cash and some valuation of the royalty, investors get a pipeline for free with likely accumulation of cash on the balance sheet. The pipeline is focused on HCV and liver diseases. The graphic below shows the pipeline for Enanta

Graphic 2. Enanta Pipeline Source: Company SEC Filings

(Still too lazy/dumb to figure out VIC's picture stuff...go to ENTA's IR ppt and you'll see the pipeline). 

EDP-239 was a former Novartis collaboration, but Novartis decided to abandon the project back in 2014. Enanta took the product back and it has largely remained dormant since. The main focus of R&D spend is EDP-305 and EDP-494.

EDP-305 is Enanta’s NASH candidate and it is expected to advance to phase 1 trials before the end of 2016. NASH is a hot area in pharmaceuticals right now with a number of larger players chasing after treatments. Gilead recently acquired Nimbus Therapeutics lead candidate for a hefty sum. Other preclinical drug candidates have been snapped up as well in the past few years. Like all drug development pathways, there are a number of ways to attack the disease. EDP-305 is a farnesoid X receptor agonist. With a number of potential outcomes, there is no reliable way to estimate EDP-305’s potential at the moment. If Enanta can push EDP-305 into Phase I development it is possible that a large player (perhaps AbbVie, which lacks a NASH candidate) could offer a significant sum for the rights to develop this candidate.  

EDP-494 is a cyclophilin inhibitor that Enanta spent $3.4 million on developing in 2015. The product is currently in proof-of-concept studies. The goal is to develop a product that is pan-genotypic and has far better resistance properties than current HCV drugs. Given the early stage development efforts, no value is assigned to EDP-494 until further data is obtained.

If any of the drugs get through phase I trials there is likely significant value, particularly with EDP-305, which is entering a disease segment that has no FDA-approved therapy and only two other farnesoid X receptor agonists are in Phase II/III trials.

Summing it all together, investors have the opportunity to buy a cash rich pharmaceutical company with a royalty and a pipeline that is likely worth significantly more than the current market cap. If the HCV market remains robust and AbbVie can get ABT-493/530 to the market, there appears to be plenty of upside for investors and Enanta should accumulate cash even while funding research and development.

Risk Factors

-HCV Vaccine. There are several HCV vaccines in the works right now. The viability of the treatment is unknown as many of these candidates are early stage products. It is also unknown how they would be applied in the real world given the efficacy of current HCV treatments. Vaccines are still several years away from potential commercialization.

-Hepatitis C infections fall off a cliff and the patient population dwindles. Given the rise in heroin usage, HCV rates have started to tick up in the United States. This could provide a new patient pool to treat.

-Management could burn cash far quicker or far dumber than expected.

-AbbVie could just walk away. There is significant customer concentration here and if AbbVie decided that they were going to abandon their HCV platform, Enanta would have significant issues.

-Failure of candidate. If one of the pipeline candidates fails it will likely be shrugged off, given the valuation. Failure of ABT-493/530 is a much bigger deal though and would likely cause Enanta to trade down closer to net cash.

Conclusion

Enanta has been beaten over the past year, with shares down 40% thanks to a nearly endless stream of bad news. Investors have ignored the cash rich balance sheet and instead focused on the increasingly competitive HCV market. Hidden in this is Enanta’s current royalty, another royalty if AbbVie can get ABT-493/530 approved, and a pipeline to match the balance sheet. Following the potential approval, Enanta would see more cash from milestone payments and another royalty stream. Net-net investors can purchase a pharmaceutical company that has a cash rich balance sheet, multiple royalty streams, and a pipeline of unknown value at a significant discount. While it is tough to nail down a fair value, there appears to be strong downside potential with a number of paths towards higher value. 

I do not hold a position with the issuer such as employment, directorship, or consultancy.
I and/or others I advise hold a material investment in the issuer's securities.

Catalyst

493/530 approval.

    sort by    

    Description

    Investment Overview/Background

    Enanta Pharmaceuticals (Enanta) is a small cap pharmaceutical company focused on liver diseases such as hepatitis C (HCV) and Non-Alcoholic SteatoHepatitis (NASH). Currently Enanta has one product commercially marketed, one in Phase III trials, and a number in earlier stage development. On top of those products, Enanta has a cash rich balance sheet. As of June 1, 2016 Enanta had more than $244 million of cash and liquid investments on the balance sheet. About half of the current market cap is cash or cash equivalents.

    In a sector of near-constant speculative fervor, it would be reasonable to assume that Enanta – a company with an established royalty, an established large cap pharma partner, a robust balance sheet, and a decent pipeline – would have a valuation in line with other pharmaceutical companies. This is not the case and fears about pipeline continuity along with a potentially crowded hepatitis C market has pushed shares of Enanta down more than 40% in the past twelve months.

    Investors would be wise to pay attention to the near-term pipeline, robust royalties, and rich balance sheet. The current myopic assessment of the hepatitis C market will pass and shares of Enanta will re-rate as the market figures out the limited downside thanks to the rich balance sheet. 

    Hepatitis C Overview

    Hepatitis C is a virus that has infected between 130-200 million people around the world. There are seven major genotypes of HCV (1-7). In the United States, Genotype 1 is the most common, with roughly 70% of all cases in the United States diagnosed as Genotype 1, and about 46% of all cases around the world.  A few years ago the treatment for HCV was interferon and ribavirin. This combination had a sustained virological response (SVR – effectively the cure rate) of ~40% after weekly injections for 24 to 48 weeks.

    While this treatment option often worked, it left a significant percentage of the population sick and the side effects are quite severe. Research worked on identifying new cures that eliminated interferon, increased SVR, and cut down treatment times. The primary focus by pharmaceutical companies and researchers was on direct-acting antivirals that targeted key HCV replication cycle pathways involving NS3/4a protease and NS5A/B polymerase. The table below shows some of the many drugs available to treat HCV, the manufacturer, and targeted genotype.

    Table 1. Hepatitis C drugs by manufacturer and genotype Source: company websites

    Drug

    Owner

    Target

    Genotype

    Daclatasvir

    Bristol-Myers Squibb

    NS5A

    3

    Elbasvir

    Merck

    NS5A

    1,4

    Ledipasvir

    Gilead

    NS5A

    1

    Ombitasvir

    AbbVie

    NS5A

    1,4

    Ravidasvir

    PharmaCo

    NS5A

    4

    Samatasvir

    Merck

    NS5A

    1,2,3,4,5,6

    Velpatasvir

    Gilead

    NS5A

    1,2,3,4,5,6

    Sofosbuvir

    Gilead

    NS5B

    1,2,3,4

    Paritaprevir

    AbbVie/Enanta

    NS3-4A

    1,4

    Dasabuvir

    AbbVie

    NS5B

    1

    Grazoprevir

    Merck

    NS3-4A

    1,2,3,4,5,6

     

    Combinations of these drugs form the common treatments available today. The most widely prescribed drugs include: sofosbuvir (Sovaldi), ledipasvir/sofosbuvir (Harvoni), paritaprevir/dasabuvir/ombitasvir/ritonavir (Viekira Pak), and elbasvir/grazoprevir (Zepatier). The selection of a drug requires the doctor to know the genotype, liver condition, possible interactions, previous treatment(s) and insurance coverage. Thus far, Gilead has dominated the competition.

    According to the Q2 2016 Gilead presentation, sofosbuvir based treatments have treated more than 1 million patients since December 2013. Limited side effects, decent insurance coverage, and excellent SVR’s have contributed to this dominance. Gilead’s next generation product, Epclusa (sofosbuvir and velpatasvir) is pan-genotypic, can be given to patients with or without cirrhosis, and is almost always ribavirin free.

    Pan-genotypic drugs are the next and likely final wave of HCV drugs. The ability to eliminate genotype testing is a small positive for these drugs, which tend to carry price tags in excess of $50,000 per cure cycle.  For a run-of-the-mill HCV patient, Epclusa offers an easier way to get treatment immediately. Drugs that are pan-genotypic also better ensure treatment. It is estimated that between 5-25% of HCV infected patients carry multiple genotypes.

    Besides Gilead, AbbVie is also developing a next generation, pan-genotypic HCV drug. 

    AbbVie

    AbbVie has had a mixed entry into the hepatitis C space. While it has been profitable, has preferred status in a number of states, and has a high SVR12 rate, their products have failed to achieve the $3 billion sales goal outlined by management in January 2015.  The lofty sales goal was missed for a number of reasons. The biggest was due to a poor safety trial.

    AbbVie is finishing up studies on their next generation HCV drug. ABT-493/ABT-530 is a drug that has combines a highly active NS3/4A protease inhibitor with a NS5A inhibitor. ABT-493 is Enanta’s internally developed product and ABT-530 is AbbVie’s own internally developed drug. Combined, the two drugs show good resistance activity to common NS3A/4A/NS5A variants, as can be seen in the table below. Collectively the drug is being tested in more than 2,000 patients and has shown excellent SVR8 and 12 rates across all genotypes.

    Graphic 1. SVR12 Rates ABT-493/ABT-530 Magellan-I EASL Presentation April, 15, 2016

     (Too dumb/lazy to figure out the image transfer mechanism. PPT is here)

    ABT-493/ABT-530 is expected to be approved sometime in 2017. As approval is gained in the United States, Europe, and Japan, Enanta is set to receive up to $80 million of milestone payments. AbbVie is motivated to get 493/530 approved as quickly as possible. The belief is that AbbVie will work towards making 493/530 an 8-week Harvoni competitor that can cure treatment exposed patients, or those with RAVs that Harvoni has trouble going after.

    AbbVie would also like to get 493/530 out into the market to shift the perception/reality of their current HCV cocktails. Sales for AbbVie’s HCV drugs were increasingly nicely, but in October 2015 the FDA announced that Viekira Pak and Technivie can cause serious liver injury in patient populations that had advanced liver disease. The contra-indication brought a black cloud over the drugs and many doctors are reluctant to prescribe AbbVie’s treatment unless required to by insurance carriers or if the drugs are Medicaid preferred.  Gilead’s drugs remain the first choice and AbbVie’s are in a distant second.  

    ABT-493/ABT-530 will certainly not lead to AbbVie dominating the HCV space, this is Gilead’s territory to lose. However, ABT-493/530 will be one of two pan-genotypic treatment options (Merck’s pan-genotypic treatment is not expected to receive approval until late 2018 at the earliest) on the market for some time, has good RAV SVR rates, could be an 8-week treatment option for many patients (versus 12 weeks for Epclusa) and provides an option for those who have had prior failure on a sofosbuvir regimen. If 493/530 gets approved, there could be significant upside for Enanta.

    Enanta Going Forward

    All of the previous analysis was there to simply say: AbbVie has a few drugs that treat HCV, they are seeking approval for a drug that should have a better safety profile along, and the new drug is pan-genotypic. When the old AbbVie HCV cocktail sells, Enanta receives a royalty. When the new HCV cocktail is approved, Enanta is set to receive up to $80 million. When/if the AbbVie sells the new HCV cocktail, Enanta will see increased royalties. Finally, about half the market cap consists of cash and liquid investments.

    Enanta received milestone payments of $155 million in late-2014/late-2015 for the regulatory approval of paritaprevir in the United States, Europe, and Japan. The timing and geography of each milestone can be seen in the chart below. While there were other milestones (Phase III milestones, as an example), I am focusing on the regulatory approvals.

    Table 1. Milestone Payments for Paritaprevir. Source: Enanta SEC Filings

    Country

    Amount

     

    Time

    Japan

    $30,000,000

    Reimbursement Approval

    Dec-15

    United States

    $75,000,000

    FDA Regulatory Approval

    Dec-14

    European Union

    $50,000,000

    EM Regulatory Approval

    Dec-14

           

    Total

    $155,000,000

       

     

    If ABT-493/ABT-530 gains approval Enanta is entitled to more milestone payments. While the exact payout structure is unknown, Enanta will receive $80 million from AbbVie upon regulatory approval in certain geographic areas. According to management it will be roughly in line with paritaprevir milestones. If this is roughly right, Enanta can expect to receive approximately $38 million from FDA approval, $26 million from European approval and $15 million from approval in Japan.

    While there is significant uncertainty with any pharmaceutical trial, ABT-493/ABT-530 looks like it will gain approval in 2017. Phase II trials have been largely successful thus far with high cure rates after only eight weeks of treatment and the mechanism for pushing through HCV cures is well established. Currently Enanta has $244 million of cash and investments and should ABT-493/530 gain approval in the three major territories, Enanta would see another $80 million of cash.

    Cash burn should be kept to a minimum as the current paritaprevir royalty stream is largely offsetting operating expenses. The table below shows AbbVie HCV sales, Enanta royalties received, and a rough idea of Enanta cash burn.

    Table 2. Enanta Operating Expenses and Royalties

    Quarter Ending

    Mar-15

    Jun-15

    Sep-15

    Dec-15

    Mar-16

    Jun-16

    Viekira HCV Sales

    $231,000

    $385,000

    $469,000

    $554,000

    $414,000

    $419,000

    Royalties

    $6,961

    $11,390

    $14,334

    $17,869

    $13,004

    $13,978

    Royalty Rate

    3.01%

    2.96%

    3.06%

    3.23%

    3.14%

    3.34%

    R&D

    $5,368

    $6,253

    $7,049

    $9,033

    $9,143

    $10,785

    G&A

    $3,438

    $3,643

    $3,693

    $3,818

    $4,426

    $4,282

    OpEx

    $8,806

    $9,896

    $10,742

    $12,851

    $13,569

    $15,067

    Stock Comp

    $465

    $1,584

    $1,797

    $1,028

    $3,319

    $2,497

    Cash OpEx

    -$8,341

    -$8,312

    -$8,945

    -$11,823

    -$10,250

    -$12,570

    Net cash burn

    -$1,380

    $3,078

    $5,389

    $6,046

    $2,754

    $1,408

     

    For the most part, the royalty received from the sale of paritaprevir is balancing out cash operating expense. The contra-indication from the FDA was put in place in October 2015, so any significant fallout should be largely baked into sales. Zepatier (Merck’s HCV regimen) has been on the market since the beginning of 2016, and has been rather slow to gain acceptance, even with steep discounts.

    Even if ABT-493/530 fails to gain approval, it seems likely that Enanta will continue to receive royalties for the next few years, albeit royalties might decrease quicker than the past few quarters. Given the high quality Phase II data that is emerging, I believe that ABT-493/530 will be approved and Enanta will receive $80 million. Assuming modest cash burn of $15 million(in other words, a significant increase in OpEx) and approval of ABT-493/530 before 2018, end of year 2017 cash and equivalents would roughly be $310 million, or more than $16 per share. Compared to a price of $24 per share, the pipeline and remaining royalty stream would be worth $8 per share, or $153 million.

    The assumption that there will be $15 million of cash burn may prove to be conservative as royalties are likely to increase if AbbVie can maintain market share. The old AbbVie regimen was three Direct Acting Antivirals (3-DAA). As can be seen in Table 2, Enanta received royalties for roughly 10% their pro rata contribution to sales (30% in this case, with some sales of 2-DAA drugs containing paritaprevir). ABT-493/530 is a 2-DAA regimen and Enanta will see better royalties on their pro rata share of sales.

    The new regimen would make Enanta eligible for royalties on 50% of the sales versus 30% for the 3-DAA paritaprevir regimen and 45% of the 2-DAA paritaprevir regimen. Ten percent of ½ sales is an obvious improvement from 10% on 30% of net sales. If we examine historical sales, we can see the impact that a 2-DAA regimen would have on royalties received. The table below shows a hypothetical 50:50 split between 2-DAA and 3-DAA AbbVie sales.

    Table 3. Hypothetical 50:50 2-DAA:3-DAA AbbVie HCV Sales Example and the impact on Enanta’s royalties Source: Author’s calculations

     

    Sep-15

    Dec-15

    Mar-16

    Jun-16

    ABBV HCV Sales

    $469,000

    $554,000

    $414,000

    $419,000

    Paritaprevir Royalty

    $7,817

    $9,233

    $6,900

    $6,983

    ABT-493 Royalty

    $11,725

    $13,850

    $10,350

    $10,475

    Total HCV Royalty

    $19,542

    $23,083

    $17,250

    $17,458

    Royalty Rate

    4.2%

    4.2%

    4.2%

    4.2%

    Flipping this over, if we assume ABT-493/530 becomes the only marketed AbbVie HCV treatment and gains 100% of AbbVie’s HCV sales, AbbVie could see HCV sales drop by 50% and Enanta would still be roughly cash burn neutral. The table below gives an idea for royalty value on a standalone basis.

    Table 4. Royalty Valuation for Enanta, Royalty in thousands

     

    TTM Results Steady State

    2-DAA only, current sales are maintained

    2-DAA only, 50% HCV sales decline

     
     

    Royalty

    $59,000

    $90,000

    $45,000

     

    Estimated life in years

    6

    7

    5

     

    Discount rate

    12%

    12%

    12%

     

    NPV/Share

    $12.70

    $21.50

    $8.49

     

     

    Obviously there are a myriad of assumptions, guesses, and attempts at calculations in the table above. Operating expenses are excluded to show the value of the royalty to a pure play royalty company. I believe that my discount rate is in line with other transactions and likely conservative given the approval process is established and all done for the current regimen. The bottom line is that between cash and some valuation of the royalty, investors get a pipeline for free with likely accumulation of cash on the balance sheet. The pipeline is focused on HCV and liver diseases. The graphic below shows the pipeline for Enanta

    Graphic 2. Enanta Pipeline Source: Company SEC Filings

    (Still too lazy/dumb to figure out VIC's picture stuff...go to ENTA's IR ppt and you'll see the pipeline). 

    EDP-239 was a former Novartis collaboration, but Novartis decided to abandon the project back in 2014. Enanta took the product back and it has largely remained dormant since. The main focus of R&D spend is EDP-305 and EDP-494.

    EDP-305 is Enanta’s NASH candidate and it is expected to advance to phase 1 trials before the end of 2016. NASH is a hot area in pharmaceuticals right now with a number of larger players chasing after treatments. Gilead recently acquired Nimbus Therapeutics lead candidate for a hefty sum. Other preclinical drug candidates have been snapped up as well in the past few years. Like all drug development pathways, there are a number of ways to attack the disease. EDP-305 is a farnesoid X receptor agonist. With a number of potential outcomes, there is no reliable way to estimate EDP-305’s potential at the moment. If Enanta can push EDP-305 into Phase I development it is possible that a large player (perhaps AbbVie, which lacks a NASH candidate) could offer a significant sum for the rights to develop this candidate.  

    EDP-494 is a cyclophilin inhibitor that Enanta spent $3.4 million on developing in 2015. The product is currently in proof-of-concept studies. The goal is to develop a product that is pan-genotypic and has far better resistance properties than current HCV drugs. Given the early stage development efforts, no value is assigned to EDP-494 until further data is obtained.

    If any of the drugs get through phase I trials there is likely significant value, particularly with EDP-305, which is entering a disease segment that has no FDA-approved therapy and only two other farnesoid X receptor agonists are in Phase II/III trials.

    Summing it all together, investors have the opportunity to buy a cash rich pharmaceutical company with a royalty and a pipeline that is likely worth significantly more than the current market cap. If the HCV market remains robust and AbbVie can get ABT-493/530 to the market, there appears to be plenty of upside for investors and Enanta should accumulate cash even while funding research and development.

    Risk Factors

    -HCV Vaccine. There are several HCV vaccines in the works right now. The viability of the treatment is unknown as many of these candidates are early stage products. It is also unknown how they would be applied in the real world given the efficacy of current HCV treatments. Vaccines are still several years away from potential commercialization.

    -Hepatitis C infections fall off a cliff and the patient population dwindles. Given the rise in heroin usage, HCV rates have started to tick up in the United States. This could provide a new patient pool to treat.

    -Management could burn cash far quicker or far dumber than expected.

    -AbbVie could just walk away. There is significant customer concentration here and if AbbVie decided that they were going to abandon their HCV platform, Enanta would have significant issues.

    -Failure of candidate. If one of the pipeline candidates fails it will likely be shrugged off, given the valuation. Failure of ABT-493/530 is a much bigger deal though and would likely cause Enanta to trade down closer to net cash.

    Conclusion

    Enanta has been beaten over the past year, with shares down 40% thanks to a nearly endless stream of bad news. Investors have ignored the cash rich balance sheet and instead focused on the increasingly competitive HCV market. Hidden in this is Enanta’s current royalty, another royalty if AbbVie can get ABT-493/530 approved, and a pipeline to match the balance sheet. Following the potential approval, Enanta would see more cash from milestone payments and another royalty stream. Net-net investors can purchase a pharmaceutical company that has a cash rich balance sheet, multiple royalty streams, and a pipeline of unknown value at a significant discount. While it is tough to nail down a fair value, there appears to be strong downside potential with a number of paths towards higher value. 

    I do not hold a position with the issuer such as employment, directorship, or consultancy.
    I and/or others I advise hold a material investment in the issuer's securities.

    Catalyst

    493/530 approval.

      Back to top