@Scoonie as part of my ongoing study into the radiopharma segment, I looked at $RAD late last year.
What I find interesting is the SP has completely returned to the level prior to the Phase 2B interim readout, depsite there being a fairly strong positive signal in that readout that I think moved the overall chances of success from 10% - 15% right up to 20% - 25%.
If we believe the business was reasonably valued by the market during 2025 at $0.025 (eyeballing the average SP through 2025), then it reasonably has to be worth more like $0.05 today. So, further down this post I'll interrogate that in a little more detail and see what valuation I can come up with independent of any management numbers.
Final approval and commercialisation is still a way off. And, yes, with probably something like US$100m to spend until it gets to revenue, there is a lot of further dilution ahead. The options you've identied can raise potentially only about one third, or c. A$50m.
It looks like $RAD is cashed up until entry into Phase 3, so in the Phase 2 success case we'd likely see the SP move up to $0.06 (at least), so if the next raise occurs then, that means another 1.7bn shares. So let's talk in round numbers: SOI today 3.5bn, add options 1.2bn, add one more capital raising 1.7bn, so in round numbers SOI will be around 6.5bn by the time the product is commercialised.
We are likely to get the full Phase 2b assessment by middle of the year, and potentially even entry into the pivotal Phase 3 trial before the year's end, so as long as there isn't any delays, I think these numbers are good.
Now, if they are lucky and can raise on a 3-5x SP pop, then the dilution could be significantly less. They can exercise the real option of timing to raise whenever they have good news, which could be a positive CT result, or a licensing partnership or whatever, so I am proceeding on a pessimistic assumption from that perspective. However, timelines can and often do blowout, for example, if a resubmission is required, and the experience of $TLX is showing that this risk is significant in radiopharma imaging agents. Delay would likely drive further dilution.
I'm doing a more specific deep dive on it, but I am considering taking a vey small speculative position. It is a nice speccy biotech to add to the Strawman List for 2026.
I think you are smart in adding it to the list, because, when Phase 2 is reported, if it is positive and there is a clear indication that they'll move to Phase 3. SP could go even higher in late 2026, if the get FDA signoff on Phase 3 design - which is possible given the fast-track designation.
If that happens, then we could see a nice frothy blowout before year end, in which case old @Scoonie will be the toast of the SM community again. And if it doesn't, then at best he'll be forgotten and at worst derided as usual along with the other StrawSpeccyBiotech brethren.
My Valuation
A quick valuation from me here:
Time to commercialise: 4 years; then time to peak sales 6 years.
2036 Peak sales: US$300m - $400m (I'm less bullish than management on market share and reimbursement)
Method 1: Valuation of 5 x Peak Sales in 2036
Calculation: US1.5-2.0bn = A$2.2 - $3.0bn
SOI: 6.5bn
Unrisked Value/Share 2036 = $0.34 - $0.46
Unrisked Value/Share 2026 10% Discoun Rate: $0.131 - $0.177
Apply Average Risking: 22.5%
Risked Value = $0.029 - $0.040
Method 2: P/E
Peak Sales in 2036 of US$300-400m
%NM = 25%
P/E = 30
SOI = 6.5bn
Val/Share 2036 = $0.35 - $0.46 .... now that's a coincidence,.... same result ... no need to go further.
Conclusion
By these numbers the market price of $0.023 is not unreasonable, but might be a bit light; but my first guess of $0.05 is probably a little toppy.
Next steps:
1. Take a deeper dive into the clinical and other commercialisation results and assess the risk factors at each stage.
2. Take a closer look at the commercialisation assumptions, including number of scans, and reimbursement. Need to decide if management are being optimistic or their result simply reflects that they understand the market a lot better than me!
Disc: Not Held (yet)