L3VLUP
Healthcare schedules · in 1 model

Binary events: the Phase 3 readout

Value on success, value on failure, the implied probability.

By Surojit Chakraverti, founder of L3VLUP and an investor running a long-short healthcare and technology equities strategy.

On this subject: binary events: the phase 3 readout.Updated 2 October 2026

Part of healthcare financial models, with the models, labs and guides around it.

What it does

A trial readout splits a biotech into two companies. On success the lead programme has only the regulator left to clear, so its value rises to the approval probability times its unrisked value; on failure it is worth the costs already committed and nothing more. Today’s rNPV is the probability-weighted average of the two, exactly. Read backwards, the share price implies a probability of success, which is the number an investor compares with their own; on failure the price is floored at net cash, because investors expect a failed company to stop spending rather than burn its cash.

Where it lives

The same schedule in each model that carries it, with the rows to open. Open a model in the browser, go to the sheet, and click the lines.

Biotech rNPV and sum-of-the-parts model
  • Readout, rows 6–14: Current-stage flag, PV of current-stage cash flows, PV of post-readout costs before launch, unrisked, PV of commercial cash flows, unrisked…
  • Readout, rows 17–20: Equity value excluding Programme A, Equity value per share, success scenario, Equity value per share, failure scenario, Probability-weighted equity value per share
  • Readout, rows 23–28: Net cash per share, Failure value per share, floored at net cash, Upside / (downside) to assumed share price, success, Upside / (downside) to assumed share price, failure…

What a reviewer looks for

  • Valuing failure at zero for the whole company rather than for the programme.
  • Counting the costs of the trial only in the success case.
  • An implied probability read against a failure value no investor would pay.

Learn it, then build it

Vocabulary: Binary Event, Implied Probability of Success, Probability of Technical and Regulatory Success (PTRS), Sum-of-the-Parts (SOTP).

Other healthcare schedules