Special Situations Update: I Was Wrong on the NuPathe…

Pick the best value stocks with our Stock Ranks, screening and valuation tool. Try the live demo today.

Written by

Jae Jun

follow me on



I was wrong on the NuPathe special situation math yesterday.

I also chose not to rehash every piece of available information for obvious reasons. I just see no need to rewrite everything that has already been said about the deal.

However, there is a vital piece of additional information that I should have included.

But let me go over some of the common questions and concerns raised. I’ll also link to the updated excel spreadsheet.

Silly Math Mistake


Sometimes, the simple ones are the easiest to get wrong.

Here’s what you saw yesterday.

Special Situation NuPathe Odds

The Wrong Profit/Loss Calculation

Here’s the correct one.

The numbers of shares differ, but that doesn’t matter in this example.

The Correct NuPathe Special Situation Profit/Loss %

The Correct NuPathe Special Situation Profit/Loss %

  • Total loss amount is 100% instead of -11%
  • I was double subtracting the invested amount which lowered the total profit/loss percentage

The Mindset to Approach Special Situations

Every investment come with a risk.

Special situations are no different which is why you want to find the ones where the probability of an event occurring is higher than the chance of it not happening.

When getting involved with special situations, you have to have an asset allocator’s mindset.

One of the areas I’m trying to improve on this year is just that. Instead of just trying to be an analyst, I need to think more like an allocator.

It’s like when I go to the gym and work out. I’m determined to put on some muscle so I hit the weights hard.

Then when I get home, I chill out with a burger and coke. And you know that the proper diet and rest has more influence on weight gain than working out.

By just trying to work out hard at the gym, I’m nothing more than an analyst.

To be a real investor, I’ve got to combine the proper allocation and position sizing along with analysis.

So when a deal like this comes along, it’s not just the margin of safety you should be purely focused on.

It’s whether the winning percentage is higher than the losing percentage.

Then based on what you think, you need to limit your position sizing.

Would you place a bet if you had 60% of winning and 40% of losing?

Of course.

Probability says you should do it till the cows come home.

That’s what NuPathe offers. You account for margin of safety with proper allocation.

Answering the Main Downside Risk Questions

Risk 1: The Buyout Can Fail

Yes there is a possibility that the buyout may not go through. But I place very little probability that this will happen.

Here’s why.

  • Teva and NuPathe started talking since December 2012 and continued communication and expressed interest throughout 2013.
  • Teva needs to enhance its product line as the company itself is under pressure to perform better. Their main drug Copaxone will have generic competition starting in May.
  • Teva’s strategy is to acquire companies like NuPathe. They’ve done it plenty of times before.
  • No stockholder approval required.
  • The total price Teva will pay for Nupathe after all milestone payments is $277m. Teva current has $2.8b in cash. But Teva is only going to pay $144m to begin with. That’s a 5% investment with its cash.
  • No financing or regulation holdups expected.

I didn’t make any of this up. It’s all there in the filings.

Risk 2: Rights are Non-Tradeable

Once the deal closes on Feb 20, your CVR (Contingent Value Right) is non-tradeable. Your cash is locked in, so you have to wait until the cash comes.

Like I said yesterday, close and open your eyes with 5 years in mind. Don’t expect anything quick.

I like it because deals like this deter traders and heavy speculators.

Now I don’t see why the rights being non-tradeable is a risk, but there are people who view it that way because you don’t get access to your money again.

This is easily solved by allocating a tiny percentage of your portfolio. Something like 1%.

Again, it comes to having an allocator’s mindset.

Risk 3: Teva Manipulates Sales to Avoid Hitting the Milestone

Since net sales has to occur in four cumulative quarters, Teva could manipulate the sales so that it doesn’t reach the target every 4th quarter.

I don’t have personal experience in this space so I can’t say whether this is true.

But when looking at the information on hand;

  • Teva is spending 5% of its cash today on the deal.
  • Would a company waste time and resources to play games once the product is out in the distribute channels?
  • Trying to get the sales reps to not sell as much in the 4th quarter makes no sense.
  • A huge amount of orchestration is required just to save $30m when the potential sales far outweigh the payment.

Risk 4: No Management Incentives

No special deals are being given to hit the targets so management may have less interest in working to hit the target.

This is entirely possible. The only thing I can say about this is that management is under a covenant to operate as they would have without a buyout.

Risk 5: Management Sales Projection is Too Optimistic

Management teams always tend to project too optimistically. In this case, peak sales is expected to exceed $300m in year 10 (2024). That’s outside the 9 year window by the way.

Take a conservative percentage of that and the $300m target is unlikely to be reached.

Final Probabilities

The important piece of information I left out yesterday was the probability factor.

Here’s how I see it panning it out now.

  • Zero payment: less than 10%
  • $2.15 payment: greater than 90%
  • $3.15 payment: less than 20%. 20% may even be too high.
NuPathe Special Situation Probability

NuPathe Special Situation Probability | click to enlarge

The highest probability is that you just get the first payment.

I’ve also included an annualized table so that you get an idea of what you are in for.

Using a stock price of $4.30, and only getting the $2.15 payment, the annualized return over 5 years is still a very impressive 27%.

Download this updated excel spreadsheet below for the calculations and to play around with it yourself.

excel download

What is Old School Value?

Old School Value is a suite of value investing tools designed to fatten your portfolio by identifying what stocks to buy and sell.

It is a stock grader, value screener, and valuation tools for the busy investor designed to help you pick stocks 4x faster.

Check out the live preview of AMZN, MSFT, BAC, AAPL and FB.

9 responses to “Special Situations Update: I Was Wrong on the NuPathe…”

  1. Daniel Victor says:

    TEVA may have plenty of cash,but it has even more debt.So there must be some risk of a default,even if that is small.

  2. Paff says:

    The zero milestone loss is in fact 11%, because you cant use $0,45 to directly enter the deal. You must buy the entire share and receive the buy out price. You should always compare to the efective price you had to pay.
    Day one you pay $4,10, buy out day you receive $3,65. Nothing else happens, you lost 11%.

  3. calculated that way, the profit/loss would also change too then. That is the other way of calculating it. Return comes out to around 30% or so.

  4. Paff says:

    Sounds strange, but in this specific case, if nothing happens the loss is 11%, but if milestones are reached the return is 377%, because we are talking about events that happen in different moments of time. The 11% loss is imediate, so it’s compared with the $4,10 number. However, after the buy out is made, the new comparison number is the $0,45 number, as then it works as if it was a cost per share number.

  5. yup it’s a tricky one. As soon as the buyout occurs, you’ve lost 11% on paper. However, it’s still there.. So that 11% is really a buy in for the deal.

  6. A few comments:

    On Risk #1, I think the bigger concern would be what would happen if the deal falls through. PATH’s financial position is not terribly strong. They would need to find another buyer or partner in a short amount of time.

    As of last quarter they have about $10M in cash. They’ve burned through more than that in the last 3 quarters.

    On Risk #3, perhaps that’s possible on the $300M. I guess the risk from their side would be if there were evidence of deliberate manipulation there could be a suit involved.

    But I don’t think this deal requires terribly optimistic assumptions for it to be worth while. Even at the current price of $0.65 (I rounded up since some of that is merger arb spread), you can get pretty attractive returns under a number of scenarios:


    So there seems to be two relevant questions:

    1) What’s a good entry point (for those that haven’t gotten in yet)?

    2) What price would it have to reach before you’d consider dumping?

    With regard to #1, I’d probably be getting reluctant around these prices. The deal was much better at $4.05 (around where I got in.)

    Regard to #2, I’m not sure about. I’m thinking if it were above $5, that would be pushing it a bit. What about $4.75?

  7. good points.
    Regarding the buy price, if you are able to keep a long term view, this is a seriously good workout.
    But if the downside vs upside gets anywhere lower than 1:2, then I wouldn’t bother. Or buy a tiny position.

    You need so much money upfront to build your desired position anyways.

  8. Rhandi says:

    Jae, are there any updates yet as to when Teva will launch the Migrane patch? I’ve been trying to get information about this but haven’t had any luck.

  9. I haven’t seen anything myself. I’ve been searching but they are yet to come out. Keeping my eyes open because I want them to release it too to start hitting those milestones.

Pick Winning Stocks and Fatten Your Portfolio