By
Smith On Stocks
:
Investment Thesis
Although NovaBay (
NBY
) is a small company as judged by its $37 million market
capitalization, it is complex to analyze. It is developing one
molecule, NVC-422, for three separate indications, impetigo, viral
conjunctivitis and urinary catheter encrustation and blockage.
While the molecule is the same, the disease states are quite
different as is the formulation: NVC-422 for impetigo uses a
topical gel, for viral conjunctivitis it is an eye drop and for
urinary catheter encrustation and blockade, it is a liquid
instillate. Each of these opportunities requires a quite different
analysis. And to complicate matters further, NovaBay has just
launched a second product, NeutroPhase, for wound cleansing.
Analyzing NovaBay requires the same effort as analyzing four
companies
I have just written an
extensive report
(over 40 pages) on my website called NovaBay's Robust Clinical
Pipeline Approaches Critical Clinical Trial Results in 2013. I
first published on Seeking Alpha a
report
that summarized my sales projections and investment conclusions
from the longer website report. I noted that I would follow this
with four shorter reports, each focusing on one aspect of the
company.
My first follow-up report is on the use of NVC-422 to treat
impetigo. This product is partnered with the Swiss company
Galderma, which is conducting and funding the clinical trials. I
think that of the three opportunities for NVC-422, the impetigo
indication has the greatest potential for success. NovaBay
conducted a phase II trial involving 129 patients that reported
encouraging results as I will discuss shortly. Importantly,
Galderma's decision to license after closely analyzing the product
and the clinical trial data brings sophisticated third party
validation.
Galderma is now enrolling a 350 patient phase IIb/III trial that
is scheduled to report topline results in Q3, 2013. Success in that
trial would have a very positive impact on the stock. Galderma has
said that it believes that NVC-422 has worldwide revenue potential
of $400 million. Based on my projections which are more
conservative, I calculate that the net present value of the royalty
stream could have a net present value (on a pretax basis) of $70
million to $118 million. This compares to NovaBay's current market
capitalization (on an after tax basis) of $37 million. I would
point out to readers that if this trial is successful, I believe
that Galderma will then have to do a second confirmatory trial to
gain regulatory approval. Assuming success in both trials, NVC-422
for impetigo could be introduced in world markets in 2016.
What Is Impetigo?
Impetigo is a highly contagious bacterial skin infection that is
common in pre-school children and adolescents participating in
contact sports such as football and wrestling; it is less common in
adults. Bullous impetigo primarily affects children under two years
of age causing blisters on the trunk, arms and legs. The skin
around the blister is usually red and itchy but not particularly
sore. The blisters break and scab over with a yellow-colored crust
that can last for several days. Infectious impetigo is a more
serious form of the disease in which the infection penetrates
deeper into the skin's second layer, the dermis. It is
characterized by painful, pus-filled sores that can turn into deep
ulcers in the legs and feet.
Impetigo is primarily caused by
Staphylococcus aureus
and occasionally by
Streptococcus pyogenes
. Mild cases are treated with washing and cleansing the lesions and
the applications of antiseptics and topical antibiotics such as
Bactroban (mupirocin). When topical agents fail or there is a large
area of skin involvement, oral antibiotics such as penicillins,
cephalosporins and erythromycin may be added.Methicillin resistant
Staphylococcus aureus
, or MRSA, as a causative agent for impetigo is a growing
concern.
Results for NVC-422 in a Prior Trial Were
Encouraging
NovaBay conducted a phase II proof of concept trial in impetigo
in July, 2010. The study enrolled 129 children, aged two to eleven,
at two centers in the Dominican Republic. It used three different,
ascending doses of NVC-422 given in a gel for a treatment period of
seven days. Patients and physicians were blinded to which dose was
administered, but there was no control group.
Children entered into the study had to show a gram positive
stain that indicated that the infection was caused by
Staphylococcus
or
Streptococcus
. A sample of the exudate or pus was taken from a target lesion on
the first day of treatment and then cultured in a laboratory to
determine the bacterium causing the infection. Bacteriological
success was defined as the absence of that bacterium at day 8 or
day 15 based on a culture of exudate from the target lesion or no
exudate material available for extraction from the target
lesion.
A paper was presented at the October 2010 ICAAC meeting in which
the authors presented their observations and conclusions as
follows:
· The clinical response rates at days 8 and 15 for all three
doses was higher than 84% which the author of the study compared to
historical response rates of 30% to 50% seen in the placebo groups
of other studies.
· 10 out of 10 MRSA infections were resolved at day 8.
· There were 103 patients with a clinical cure who were
evaluated at days 8 and 15. There were no recurrences of impetigo
in any of these patients between days 8 and 15.
· Bacteriological responses (inability to detect bacteria) at
days 8 and 15 were 87% or greater, just slightly better than the
84% clinical response rate.
· Adverse events occurred in 7 of the 129 patients enrolled in
the study. They were predominately mild to moderate reactions at
the application site and all adverse events resolved at the end of
treatment.
· 96% of subjects enrolled completed the study in accordance
with protocols at day 8 and 82% returned for the follow-up visit at
day 15.
NVC-422 Is Partnered with the Swiss Company Galderma for
Dermatological Diseases
In March 2009, NovaBay partnered NVC-422 with Galderma,
headquartered in Lausanne, Switzerland with operations in the EU,
US, Canada and Brazil to develop NVC-422 in dermatological
conditions including impetigo and acne. This company is the largest
prescription dermatological company in the world
Galderma has exclusive worldwide rights and will pay royalties
that start at 10% and escalate with sales to a maximum level of
30%. Galderma will conduct and pay for all of the clinical trials
in impetigo and acne. NovaBay has retained all rights to co-promote
the products developed under the agreement in hospitals and other
healthcare institutions in North America.
Galderma has just begun a worldwide phase IIb/III study that
will enroll 350 impetigo patients. Treatment will last forseven
days and an evaluation of treatment will be made on days 7 and 15
after treatment begins. The study should be completed in 2Q, 2013
with topline data available in 3Q, 2013. The study is powered as a
pivotal study, but it is highly probable that the FDA will require
a second confirmatory study for approval. This second trial could
start in 4Q, 2013 and finish in 2H, 2014. A filing could be made in
2015 leading to approval and a US launch in 2016.
The phase IIb/III trial will divide the 350 enrolled patients
evenly among a BID and TID dose of NVC-422 and placebo. In the
phase II trial of NVC-422 in 120 patients, it was effective in 92%
of impetigo patients at the highest and most effective dose. This
study was not placebo controlled, but other studies in impetigo
have shown about 30% to 50% effectiveness in the placebo group. If
these effectiveness rates are approximated in the ongoing trial,
NVC-422 should show strong statistical significance in efficacy
over placebo.
The Market Opportunity
Galderma has said that it sees impetigo as a potential $400
million worldwide sales opportunity. NovaBay conducted a market
survey of 150 physicians asking them to list the most important
attributes they would like in a new product for impetigo. The two
items at the top of their list were preventing the emergence of
resistant bacteria and effectiveness againstMRSA . NVC-422 has
demonstrated in pre-clinical passage studies that resistant
bacteria do not emerge to NVC-422. In the phase II trial in
impetigo, NVC-422 clinically cured 10 out of 10 patients who had
impetigo caused by MRSA. These two product characteristics argue
for a quick uptake following commercialization if this trial
replicates results in the earlier phase II proof of concept
trial.
The rapid growth of MRSA infections presents a problem for the
initial physician treating the disease who is likely to be a
pediatrician or general practitioner. Non-resistant
staphylococcus
infections respond readily to available topical antibiotics, but
MRSA infections often don't. If untreated, they have the potential
to become dangerous and potentially life threatening. It takes
several days to culture the bacterium and determine if it is
resistant.Hence, the physician initially is treating empirically
and a new product like NVC-422 with efficacy against both MRSA and
non-MRSA infections would be the logical choice for empirical
treatment.
The estimated global market for impetigo is shown in the next
table. Impetigo is a gateway indication for other dermatological
diseases such as acne. NVC-422 may also find applications in
surgical settings and wound treatment. It would also likely be used
in combination with systemic drugs. There is the potential for very
significant sales outside of the impetigo market.
| Table 1: Global Impetigo
Market |
|
|
|
|
|
| Geographic Region |
Prescriptions |
Price per Prescription |
Sales |
|
|
(millions) |
|
millions |
|
|
|
|
|
| US |
1.4 |
$95 |
$133 |
| International |
|
|
|
| Five Major EU Countries |
2.2 |
$45 |
$99 |
| Japan |
6.6 |
$55 |
$363 |
| Brazil |
2.5 |
$25 |
$63 |
| International Total |
11.3 |
|
$525 |
|
|
|
|
|
| Worldwide |
12.7 |
|
$658 |
|
|
|
|
|
| Source: IMS estimates
for Rxs, SmithOnStocks |
|
European and Brazilian approval could follow the same timeline
as the US, while Japan might require trials in Japanese patients
that could delay approval until 2017. The product characteristics
of NVC-422 argue for significant market penetration. In my model, I
have assumed that peak market share is reached in each market six
years following introduction and that peak shares are as follows:
US (45%), Europe (35%), Japan (25%) and Brazil (35%). I also assume
that NVC-422 is priced at parity to existing products in these
markets.
Galderma will pay an escalating royalty on sales that I estimate
to start at 10% and to reach 30% on sales above $300 million. A
summary of my sales and royalty projections are shown for 2016
through 2020 and for 2028. In 2028, the patent coverage expires and
I am assuming no sales beyond 2028.
| Table 2: Sales and
Royalty Projections for NVC-422 in Impetigo |
|
|
|
|
|
|
|
|
|
|
2016 |
2017 |
2018 |
2019 |
2020 |
2028 |
| Market Size ($millions) |
|
|
|
|
|
|
| US |
164 |
168 |
174 |
179 |
184 |
233 |
| International |
|
|
|
|
|
|
| Europe |
106 |
107 |
108 |
109 |
110 |
120 |
| Japan |
446 |
460 |
474 |
488 |
502 |
637 |
| Brazil |
94 |
100 |
106 |
112 |
119 |
189 |
| Total International |
647 |
667 |
687 |
709 |
732 |
945 |
|
|
|
|
|
|
|
|
| NVC-422 Market Share |
|
|
|
|
|
|
| US |
1.0% |
12.5% |
25.0% |
37.5% |
45.0% |
45.0% |
| International |
|
|
|
|
|
|
| Europe |
1.0% |
11.0% |
22.0% |
30.0% |
35.0% |
35.0% |
| Japan |
0.0% |
4.0% |
7.0% |
13.0% |
20.0% |
25.0% |
| Brazil |
2.0% |
15.0% |
25.0% |
35.0% |
35.0% |
35.0% |
| Total International |
0.5% |
6.8% |
12.1% |
19.1% |
24.7% |
28.3% |
| Worldwide |
0.7% |
9.9% |
18.4% |
28.5% |
36.0% |
39.4% |
|
|
|
|
|
|
|
|
| NVC-422 Sales ($millions) |
|
|
|
|
|
|
| US |
2 |
21 |
43 |
67 |
83 |
105 |
| International |
|
|
|
|
|
|
| Europe |
1 |
12 |
24 |
33 |
39 |
42 |
| Japan |
0 |
18 |
33 |
63 |
100 |
159 |
| Brazil |
2 |
15 |
26 |
39 |
42 |
66 |
| Total International |
3 |
45 |
83 |
135 |
181 |
267 |
| Worldwide Sales |
5 |
66 |
127 |
202 |
264 |
372 |
|
|
|
|
|
|
|
|
| Royalties ($millions) |
6 |
11 |
20 |
35 |
43 |
70 |
|
|
|
|
|
|
|
|
| Source: SmithOnStocks
estimates |
|
|
|
|
|
Galderma has estimated that the use of NVC-422 to treat impetigo
could be a $400 million worldwide sales opportunity, but hasn't
specified the point in time at which these sales might be reached.
Against this, my projection of $253 million in sales in 2020
appears reasonable or somewhat conservative. Moreover, success in
treating impetigo could give rise to off label use in other
dermatological conditions such as acne and in surgical settings and
wound healing. I have not included any estimates for sales in these
indications, which adds another layer of conservatism to my
estimates.
Value to NovaBay
Based on the available clinical data and the validation provided
by the Galderma partnership, I believe that the chances for success
are good in the impetigo indication. This alone could make NovaBay
an attractive investment. The royalty stream for the period 2016
through 2028 can be discounted to arrive at a net present value.
Using a discount rate of 10%, the net present pretax value of the
royalty stream is $118 million which compares to the current market
capitalization of $37 million. Using a discount rate of 15%
produces a net present pretax value of $70 million.
Disclosure:
I have no positions in any stocks mentioned, and no plans to
initiate any positions within the next 72 hours. I wrote this
article myself, and it expresses my own opinions. I am not
receiving compensation for it. I have no business relationship with
any company whose stock is mentioned in this article.
See also
Gilat Satellite Networks' CEO Discusses Q3 2012
Results - Earnings Call Transcript
on seekingalpha.com