Biogen Idec Inc. (BIIB): Elan Corporation, plc (ADR) (ELN) Likely To Receive Higher Takeout Bids

Elan Corporation, plc (ADR) (NYSE:ELN) has been in the news over the past few months because of a hotly contested battle with Royalty Pharma.  The battle began on Feb. 25, 2013, when Royalty offered to buy Elan Corporation, plc (ADR) (NYSE:ELN) for approximately $6.6 billion in cash.  This deal would have meant that Elan shareholders would have received $11 per share.  Since that announcement, there have been a series of moves by both companies in an attempt to get what they want.  The timeline is as follows:

Elan Corporation, plc (ADR) (NYSE:ELN)

March 4, 2013:  Elan Corporation, plc (ADR) (NYSE:ELN) announces that it plans to pay a recurring special dividend to shareholders based on its Tysabri royalties. Tysabri was jointly developed with Biogen Idec Inc. (NASDAQ:BIIB) back in 2004. Since 2006, Tysabri has managed to gain traction in the marketplace.  It is considered most effective at reducing the frequency and severity of sudden immobilization and partial paralysis experienced by multiple sclerosis patients.  Last month, Biogen Idec Inc. (NASDAQ:BIIB) acquired Elan’s remaining share in Tysabri for $3.25 billion in cash and recurring royalty payments.

April 15, 2013:  Royalty Pharma announced that it had raised its bid from $11 per share to $12 per share.

May 20, 2013:  Royalty Pharma announced that it had raised its bid from $12 per share to $12.50 per share.

June 7, 2013:  Royalty Pharma announced that it had raised its bid from $12.50 per share to $13 per share plus a Contingent Value Right of up to $2.50 per share.  The CVR will be based on the future upside of Tysabri, including approval in secondary progressive multiple sclerosis and certain sales milestones.

Elan Explores Sales Options

On Monday, June 17, 2013, Elan Corporation, plc (ADR) (NYSE:ELN) announced that it would begin a formal sale process.  This was decided because of the offers and interest that the company had received up to that point.  Elan advised shareholders not to tender Royalty Pharma’s latest offer, but that it would invite Royalty to participate in the formal process.

Royalty Likely To Bid Higher

Now that Royalty is just a part of the process, it will need to start making more investor-friendly deals.  Given that its recent offer could be worth up to $15.50 per share, it is likely that Royalty will come back with at least a higher cash portion and a lower CVR.  This will appease investors and make it more likely that such a deal could garner enough shareholder support to pass.

Royalty has already increased its initial offer by $2 per share, with the potential for that to be $4.50 per share.  The reason for this is likely the hidden value in Tysabri.  As mentioned above, Biogen acquired the remaining rights to Tysabri earlier this year. Upon that announcement, Biogen announced that the deal would boost its earnings from the very first year, increasing earnings by $0.20 to $0.30 in 2013.  Biogen expects that increase to continue after 2013 as well.

The deal stipulates that Elan Corporation, plc (ADR) (NYSE:ELN) is to receive 12% of annual Tysabri sales for the first 12 months after the deal closes.  After that initial period, royalties will skyrocket to 18% of sales up to $2 billion and 25% of sales over $2 billion.  Given that sales were $1.6 billion in 2012, an increase of 8% from 2011, Elan appears to be sitting in a great spot.  Royalty likely recognizes this and wants to acquire the company while a deal still makes sense.

Biogen Could Bid

While Biogen Idec Inc. (NASDAQ:BIIB) already owns the full rights to Tysabri, the company is obligated to continue paying Elan Corporation, plc (ADR) (NYSE:ELN)’s perpetual royalty.  If Biogen believes that Tysabri sales will continue to grow at higher than expected rates, it would make sense for the company to try and acquire Elan at a price that is a discount to the royalty stream.  Over the past 4 years, Tysabri sales have shown tremendous growth:

2009 Annual Sales:  $1.06 Billion

2010 Annual Sales:  $1.20 Billion

2011 Annual Sales:  $1.50 Billion

2012 Annual Sales:  $1.60 Billion

So over the past 4 years, annual sales have increased by 51%.  This is equivalent to a 14.5% annual increase in sales.  Based on the past growth, we can take a conservative 11% annual growth expectation.  If sales grow at annual 11% rate over the next 8 years, we can expect Tysabri’s annual sales to top $3.68 billion in 2020.  At that point, Biogen would need to pay a royalty to Elan of $780 million ($360 million on the first $2 billion in sales and $420 million on the next $1.68 billion in sales).  Even if sales are flat from 2020 on, 10 years of having to make that royalty payment would equate to $7.8 billion.  Based on Elan’s current amount of shares outstanding (511 million), that would mean a share price of $15.25.  Additionally, because Elan has a major presence in Europe, Biogen may view this as an opportunity to gain global market share.  Biogen analysts are likely crunching the numbers right now in order to determine fair value of Elan.  One thing is certain–fair value is certainly higher than the current share price of $13.70.
Risks

The risks ofinvesting in Elan Corporation, plc (ADR) (NYSE:ELN) are substantial.  Before the first Royalty Pharma bid, Elan was trading at approximately $10 per share.  Given that the share price has increased by 37% over the past 4 months, investors face substantial risk of investing at these levels.  If no deal materializes, the share price is likely to fall back below $11 and possibly all the way back to $10.  It is also possible that Royalty could come back with a deal offer similar to the one that just expired.  If no other bidder were to step up, it is likely the share price would trade closer to $13 causing new investors to lose some of their investment.  Additionally, there is likely to be extreme volatility depending on day to day news announcements on the status of the sales process.
Conclusion

Based on the above analysis, it seems logical that a higher takeout offer is forthcoming.  Elan Corporation, plc (ADR) (NYSE:ELN) has a lot going for it, including a strong international presence, increasing royalties from Tysabri sales, and a management team that now seems willing to sell at the right price.  Despite the risks of investing at these levels, I view this as a limited risk/high reward scenario.
The article Elan Likely To Receive Higher Takeout Bids originally appeared on Fool.com and is written by Ted Mayer.

Ted Mayer has no position in any stocks mentioned. The Motley Fool has no position in any of the stocks mentioned. Ted is a member of The Motley Fool Blog Network — entries represent the personal opinion of the blogger and are not formally edited.

Copyright © 1995 – 2013 The Motley Fool, LLC. All rights reserved. The Motley Fool has a disclosure policy.