EFTA01088033

Biotechnology Bank of America e Growth at a reasonable price - How much Merrill Lynch are you paying for a pipeline? Industry Overview Equity 1 19 April 2016 Biotech trading meaningfully below historical averages United States Biotechnology The Nasdaq Biotechnology Index (NBI) has underperformed the broader market, down 17% vs the S&P 500 up 3% year-to-date. Since the peak in July 2015 (4165.87), the NBI lying Huang is down 30%. With investors jittery on the outlook for biotechs and questioning current Reseatch Anatyst valuations, we took a closer look at the NPVs of the nine larger cap companies in our coverage universe. Savita Subramanlan Most value coming from base businesses Equity & Quant Strategist Given the significant decline across the board, we found that current valuations largely reflect minimal contributions from the pipeline with the exception of those with large Jill Carey Hall. CFA clinical trials underway that could offer high rewards if successful. Our analysis indicates Equity & Quant Strategist the base businesses for ALXN, AMGN. GILD, INCY, REGN, and VRTX reflect about 75%- MLPF&S 100% of current valuations with very little premium from the pipeline, whereas R&D heavy Qian Wang weights BIIB, BMRN. and CELG screen lower with their base businesses representing Research Analyst about 55%-65% of current valuations. On a multiple basis, most are trading at or below MLPCAS historical averages on forward P/E and EV/EBITDA. We highlight ALXN and REGN as two Aspen Mod stocks with above-peer growth and pipeline premium lower than prior levels. Reseatch Maya MLPF&S Large caps screen well in historical context We also reviewed historical forward PIE multiples for the last 10 years for the four large caps AMGN, BIIB, CELG, and GILD (see Chart 19-22). With the exception of AMGN which is trading slightly above, the other three are trading considerably below historical averages (4x-10x below). AMGN, BIIB, and CELG trade above historical lows (5x-6x above). GILD, however, is currently trading at its lowest forward PIE multiple as investors are concerned about the sustainability of the Hepatitis C (HCV) franchise. We expect the sector to recover after political rhetoric on drug pricing dies down after election. Top-down view: growth at a reasonable price From a generalist perspective, Biotech is the definition of GARP. The industry trades at significant a discount to history on most valuation metrics but has one of the highest projected long-term growth rates in the S&P 500. In fact. S&P 500 Biotech sports the best combination of low P/E versus high long-term growth expectations relative to all other groups (Chart 9). Risks of continued multiple compression include political uncertainty around Health Care (particularly in an election year) and a more hawkish Fed. Risks: Crowded & correlated According to our comprehensive fund holdings analycn, Biotech is the third most overweight industry within S&P 500. Within Health Care, active managers are 40% overweight relative to the benchmark But the buyside has been systematically reducing this overweight, which now sits at its lowest levels since mid-2011, and well below its average exposure since '08. The group could still be used as a source of funds for active managers if they want to close underweights in other areas of the market — in particular, cyclicals and commodity plays if the macro data continues to improve. But relative to the last several years, positioning risks are lesser. Also of note to stock-pickers: Biotech is now dominated by passive flows, and stocks have become increasingly correlated within the industry. BofA Merrill Lyndt does and seeks to do business with issuers covered in its research reports. As a result, Investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. Refer to important disclosures on page 19 to 21. Analyst Certification on page 17. Price Objective Basis/Risk on page 16. 11622320 EFTA01088033 Biotech Large-cap Biotech: crowded, but less so than historically Biotech is the most crowded industry within the S&P 500 Health Care sector: large cap active managers are 40% overweight Biotech relative to the benchmark (Chart 1). In fact, the two most overweight Health Care stocks in the S&P 500 by active funds are ALXN (2.7x the benchmark weight) and BIIB (1.9x the benchmark weight). But managers' overweight in the industry has been narrowing since mid-2013, when managers were more than 90% overweight Biotech relative to benchmark, and today the overweight is its narrowest since mid-2011, and about 10% below the average overweight since 2008 (Chart 2). Chart 1: Large cap managers: Health Care industry exposure (all styles) Chart 2:Large cap managers' relative weight in Biotech. 9/08-present 1.4 2.0 Biotechnology 1.9 - 0 1.2 1.8 - Life Sciences Tools 8 Seances 1.7 1.1 1.6 Avg. OA4 in Biotech Health Care Providers 8 Seances 91.0 1.5 Health Care Equipment 8 Supplies 1.1 1.4 1.0 II ow I 1.3 Pharmaceuticals 1.0 1.2 0.9 1.1 Health Care Technology 0.7 MMI 1.0 0.6 el' et It) §. = = = -a. AC, ;F. = m = m a a 0.0 02 0.4 0.6 0.8 10 1.2 IA 1.6 cS • Rel wgt vs Inclx • Rel wgt vs Seats Biotech Rd. Wg1. In Fund Holdings —Avg. overweight since '08 Scurce FxtSevLionsrxet BofA Merril Lynch US EquIty & US Quant Strategy Source. FactSeubonshares.BolA inernll LynchUS Equiry& US Quant Strategy Table 1: Large cap active manager? positioning in S&P 500 Biotech Biotech now dominated by passive flows stocks (as of March 2016) According to data from EPFR Global, while total US Relative Mkt Cap Weight (vs. V. Funds Biotech/Health Care assets under management in ETFs and Ticker Company (Smn) SSP 500) Owning mutual funds had closely tracked on another until 2013, since ALXN Alexion Pharmaceuticals. Inc. 33,324 2.70 23.2% then, assets in ETFs have greatly surpassed assets in mutual BIIB Biogen Inc. 59,555 1.87 29.8% funds. In tandem, Biotech stocks have become increasingly REGN Regeneron Pharmaceuticals. Inc. 43,347 1.68 15.9% correlated—see Chart 6. Today, US Biotech/Health Care is only AMGN Amgen Inc. 118,509 1.64 34.6% CELG Celgene Corporation 84,174 1.57 35.8% one-third active, two-thirds passive—the opposite of the overall VRDi Venex Pharmaceuticals Inc. 21,543 1.49 18.0% US AUM landscape, which is still two-thirds active (Chart 3 and GILD Gilead Sciences, Inc. 138,105 0.98 45.8% Chart 5). Year-to-date, both mutual funds and ETFs in this ABBV ANN*. Inc. 94,758 0.94 23.4% sector have seen outflows, but with larger outflows from ETFs BAT Baxalla. Inc. 27,250 0.71 11.0% following the elevated inflows over the past few years (Chart 4). Sauce FactSeuLicasharez BorA Mena Lynch US Equty di US Quant Strategy 2 Biotechnology 119 April 2016 Bankof America Merrill Lynch EFTA01088034 Chart 3: Current assets in US Biotech/Health Care mutual funds vs. EIFs Chart 5: Current assets in overall US equity mutual funds vs. ETFs US BiotechlHealth Care AUM Overall US Equity AUM Active, 33% Passive, 67% Source EPFRGlobvt BofA Merril Lynch Global Research Sotoce. Sofurcl.BoM memli Lynch US Equity & USPliant Strategy Chart 4: Cumulative flows ($mn) into US Biotech/Health Care mutual Chart 6: Avg. pair-wise correlation: S&P 500 Biotech stocks, 1Q05-1Q16 funds and ETFs, 5/03-present 0.8 30,000 0.7 25,000 20,000 0.6 15,000 0.5 10,000 0.4 5,000 0.3 0.2 (5,000) 05 06 07 08 09 10 11 12 13 14 15 16 03 04 05 06 07 08 09 10 11 12 13 14 15 —Mutual Funds — ETFs — Al. pee-wise correlation Sotrce SofA mead Lynch US Equity & US Pram Strategy Source ElfRGbNt BA Merril Lynch Global Research Growth at a reasonable price Large cap Biotech stocks currently look cheap vs. history on most metrics, with the exception of relative Price to Book (see tables). Political uncertainty, expectations of Fed tightening and the positioning unwind have all helped to compress multiples to five-year lows on relative Price to Sales and to historical lows on relative forward P/E Comparing S&P 500 sectors' and other Health Care industries' valuations to projected long-term growth rates, Biotech represents growth-at-a-reasonable-price: it has the lowest forward PIE, but among the highest expected long-term growth (Chart 9). Banker Amenca ".3" Biotechnology 119 April 2016 3 Merrill Lynch EFTA01088035 Chart 7: S&P 500 Biotech industry: relative Price/Sales (1993-3/2016) Chart 8: S&P 500 Biotech industry: relative fwd. P/E (1993-3/2016) 12.00 i 3.00 10.00 2.50 8.00 2.00 6.00 W A 1.50 4.00 .1 1.00 2.00 0.50 93 95 97 99 01 03 05 07 09 11 13 15 93 95 97 99 01 03 05 07 09 11 13 15 —Relative P/S —Avg —Relative Fwd PIE -Avg SCUM FacrSet. Both.MemllLynchUS Equity & US Quant Strategy Sauce. Fac6et.BolA Mend Lynch US Equity & US Quant Strategy Table 2: S&P 500 Biotech - relative valuations vs. history (1992-3/2016) Chart 9: Biotedt growth at a reasonable pike Implied upside (downside) S&P 500 sectors and Health Care industries Fwd P;E vs. Consensus LTG (as of Metric Current Avg. to get back to UT avg. 3/31/16) Relative PG 2.6 2.0 -21% 22x Relative NS 3.0 5.1 71% 21x Cons. Staplos• Life So Tools Relative Fed PI 0.7 1.3 78% 20x 8 Svcs Relative NOCE 1.1 1.9 74% 19x HC Eqpt 8 Note based on aggregate %Suiten multiple miaow to S&P SOO milurie 18x Slehl. • Coos. Disc. Source FacrSet. BOO .Memll Lynch US Equity & USQuaStrategy r. 17x I 18x 15x 14x Telecom Industrials • Rharrna • 13x Financials 12x C• Biotech) 11x 0.0 2.0 4.0 8.0 8.0 10.0 12.0 14.0 16.0 18.0 20.0 Consensus Long-Tenn Growth Sauce. FaciSet.80% Mend Lynch US Equity & US Quant Strategy Valuations reflect mainly base businesses for most We reviewed the net present values (NPVs) for ALXN, AMGN, BIIB, BMRN, CELG. GILD, INCY, REGN, and VRTX — taking apart the base business (BB) vs pipeline contributions. Based on our analysis, the BBs for ALXN. AMGN, GILD. INCY, REGN, and VRTX reflect about 75%-100% of the current valuation with little premium from the pipeline. This should be viewed favorably in a nervous market and could protect against significant downside in a market downturn and offer upside if pipeline assets report favorable clinical data. Of these. AMGN, REGN. and VRTX will report later-stage clinical data in 2016 that could meaningfully drive shares higher, including Repatha outcomes data for AMGN, interim Praluent outcomes data for REGN. and VX661/Kalydeco and early triple combo data for VRTX. In addition to clinical read-outs on new indications for Saris, ALXN also has two product launches (Strensiq and Kanuma) that began late last year; we believe the long-term market opportunities for these are not reflected in the price. Not surprisingly. heavy weights BIIB, BMRN, and CELG screen lower with their BBs representing only 55%-65% of current valuations. We believe these are justified given the number of late-stage large trials each have underway that could significantly accelerate growth in the next few years. BIIB has Phase 3 aducanumab in Alzheimer's and Phase 3 anti-LINGO in multiple sclerosis data. BMRN has multiple catalysts over the next 12 months, including updates for BMN190 for Batten's disease. 30mcg data for BMN111 for achondroplasia, and preliminary data for BMN270 for Hemophilia A. CELG has the PDUFA date for Revlimid for patients with non-del-Sq myelodysplastic syndromes (MDS) on April 16 and Ozanimod data in 1H1 7. 4 Biotechnology 19 April 2016 ," Bankof America 40 Merrill Lynch EFTA01088036 Table 3: Company NPVs by drug /LINN $11 $21 $24 $15 $49 SO $42 $120 $162 74% Tecfidera Interferon Tysabri Others Net cash Pipeline Total Price % base biz BIIB $78 $40 $23 $38 ($2) $94 $177 $271 65% Revlimid ThatNIdaza Pomal s CELG $49 St $9 $5 $6 ($9) $44 $63 $107 59% HCV HIV Others Net cash Pipeline Total Price % base biz GILD $43 $40 $5 $4 S8 $92 $99 92% Eylea Praluent Dupilumab Sarilumab Net cash Pipeline Total Price % base biz REGN $244 $39 S14 5117 $297 $414 72% widup and sari $244 $39 $22 $7 S14 $88 $326 $414 79% Solids Strenslq Kanuma Net cash Pipeline Total Price % base biz ALXN S125 $25 SI8 ($8) ($4) $160 $155 103% ALXN w!compelition $65 $25 SI8 ($8) $58 $100 $155 64% Alduraz me Na la BAIRN S5 $13 S3 $29 $2 $34 S52 S86 60% Kal d VRTX $15 $58 $3 S7 $76 $83 91% Jakall Baricitinib Net cash Pipeline Total Price % base biz INCY $37 $20 $1 $19 $58 $77 75% Source Sof/WNW 4naltictateessych Banker Amenca 4"3" Biotechnology 19 April 2016 $ Merrill Lynch EFTA01088037 Alexion (ALXN) I Buy I C-1-9 I $204 ALXN specializes in the research and development of rare and ultra-rare orphan diseases. Its flagship product is Soliris (eculizumab) for the treatment of paroxysmal nocturnal hemoglobinuria (PNH) and atypical hemolytic-uremic syndrome (aHUS). The company also recently launched two new drugs for metabolic indications in late-2015: Strensiq for hypophosphatasia (HPP) and Kanuma for lysosomal acid lipase deficiency (LAL-D). ALXN also has a robust clinical pipeline that could bring as much as six product launches to market by 2018-2019. We view ALXN's product portfolio and pipeline as undervalued, and think there is room for significant upside if data for ALYN1210, SBC- 103. and additional Soliris indications continue to read out positive and the Strensiq and Kanuma launches track well. With most of ALXN's value still coming from its BB, it should remain somewhat shielded from significant downside in the event of continued market downturn. We note, however, that as the most overweight biotech in our coverage, we may see more outflows if repositioning continues. Chart 10: ALXN product and pipeline portfolio NPV $180 $160 $18 $140 $56 $120 $100 • $80 $25 $60 $125 $40 $20 so $20 ALXN ALXN w/competition -$40 ■ Solids ■ Strensiq ■ Kanuma ■ Net cash ■ Pipeline Source BarAMeir II 1)11:h Gant cteseaqh est males NPV assumptions for marketed products Each valuation scenario assumes ($8)/sh net cash NPV. The scenarios above also account for Strensiq sales through 2024 gradually ramping up to about $1.48 in sales as well as Kanuma sales through 2025 gradually ramping up to about $1.06. We use a WACC of 9.3%. No Solids competition scenario Our first ALXN valuation scenario is based on Soliris revenues through 2025 unimpeded by biosimilar competition, with modest growth, translating to a Soliris NPV of 5125/sh. Soliris, Strensiq. and Kanuma in this scenario account for over 100% of ALXN's value. Bloslmllar competition to Solids This scenario assumes Soliris revenues quickly grow to peak sales of $4.36 in 2020 and then face biosimilar competition in 2021and a decline in sales through 2025. This case provides for a pipeline NPV of 556/sh and the BB accounting for 64% of the company's overall value. 6 Biotechnology 19 April 2016 Bankof Amenca 40" Merrill Lynch EFTA01088038 Amgen (AMGN) I Neutral I C-2-7 I $181 AMGN has one of the larger product portfolios of our coverage. Led by Enbrel and Neupogen/Neulasta. AMGN's products bring in over $208 in revenue per year. AMGN's products are currently under the threat of biosimilar competition, with the first biosimilar to Neupogen (Zarxio) launching at a 15% discount in September 2015. AMGN however, continues to convert its own pipeline assets into products (i.e. Repatha) to fill these holes. With most of the company's value coming from its base business, we view AMGN as a secure short term story, with potential for upside coming from Repatha cardiovascular outcomes data in 2H16. Chart 11: AMGN product and pipeline portfolio NPV S180 S160 - S140 S120 - S100 $49 $80 - $60 - $15 S40 - $24 $20 - $0 $11 AMGN 420 • EM - Neupo • Enbrel • Repatha • Others Net cash •Pipdine Source BortaterrALywheoballiesearch estimates NPV assumptions for marketed products Our AMGN product NPV valuation assumes product sales through 2025. a WACC of 9.4%. and Wish net cash. We grouped AMGN's erythropoiesis stimulating agents (ESAs), Epogen and Aranesp. together and assumed gradually declining sales through 2025 due to introduction of biosimilars and applied a similar analysis for Neupogen/Neulasta and Enbrel sales. This provided NPVs of S11/sh for ESAs, 521/sh for Neupogen. and 524/sh for Enbrel. AMGN's recently launched cholesterol lowering drug, Repatha, came out to $1 S/sh, assuming a rapid launch over the next few years and peak sales of $4.28. Grouping AMGN's other marketed products together, we arrived at a 549/sh NPV. These products account for 74% of AMGN's price, leaving 542/sh for the pipeline. Bank of America e Biotechnology l 19 April 2016 7 Merrill Lynch EFTA01088039 Biogen (BIIB) I Buy I B-1-9 I $370 BIIB specializes in developing drugs for treating multiple sclerosis (MS). Lead by Tecfidera, BIIB's products b ing in around $9B per year. However, with slowing growth in the MS franchise BIIB's pipeline is all the more important. Important data readouts in BNB's Alzheimer's and MS p'peline will drive growth for the time being. We are confident in the results of these studies being positive, given the previously demonstrated efficacy and think the relative cheapness of the stock offers an attractive buying opportunity ahead of these binary data points. Despite a relatively high pipeline valuation, BIIB still has a significant revenue base that should be somewhat protective against downside. Of note, BNB is the second most overweight company in our coverage relative to the S&P, and so remains at risk downside from repositioning. Chart 12: BM product and pipeline portfolio NPV $300 $250 $200 $150 - $38 $23 $100 $50 - $78 SO BIIB -$50 - ■ Tecfidera • Interferon ■ Tysabri ■ Others ■ Net cash Pipeline Souse BotA Moral Lptil °thatResearch emanates NPV assumptions for marketed products Our BIIB product NPV valuation assumes Tecfidera sales through 2028 and Avonex/Plegridy (Interferon Franchise). Tysabri and other product sales through 2025. We use a WACC of 8.8% and assume $(2)/sh net cash. The Interferon Franchise is currently at $40/sh, assuming a gradual decline in sales from now through 2025. Tysabri ($23/sh) sales should behave similarly. We model Tecfidera sales increasing through 2022 then gradually decreasing, translating to a $78/sh NPV. All other revenues gradually increase from now until 2025 and make up $38/sh NPV, leaving $94 for BIIB's pipeline. In this scenario, the BB accounts for 65% of BIIB's value. 8 Biotechnology 119 April 2016 Bankof Amenca Merrill Lynch EFTA01088040 BioMarin (BMRN) I Buy I C-1-9 I $109 BMRN is the second largest orphan drug developer, after ALXN. Its product portfolio currently consists of Naglazyme for Mucopolysaccharidosis type VI (MPS VI), Aldurazyme (sold by Genzyme) for MPS I, Kuvan for Phenylketonuria (PKU) and Vimizim for MPS IVA. Current growth is driven by Vimizim sales, which should bring the company to break- even by 2017. With much less of its valuation coming from its BB and strong clinical science backing up its pipeline drugs, we view BMRN as a strong growth opportunity. Chart 13. BMRN product and pipeline portfolio NPV $100 am' S90 $80 S70 - $60 - S50 - $40 - 529 S30 - $20 - $10 - .5 $0 BMRN • Aldurazyme Naglazyme • Kuvan • Vimom • Net cash Pipeline Source 6oIAMeudl Woch Cithateese.yth estmates NPV assumptions for marketed products Our BMRN product NPV valuation assumes revenues through 2025, a 9.1% WACC and $21sh in net cash. Aldurazyme and Naglazyme are currently valued at $5/sh and $13/sh, assuming very moderate revenue growth through 2025. Kuvan is only valued at $3/sh, with sales growth until 2020, when it loses exclusivity and generics enter the market Vimizim ($29/sh) shows a much more rapid revenue growth, with peak sales of just under S1B in 2025. These represent 60% of BMRN's value and leave $34/sh for BMRN's pipeline. Minket Amenca 4,* Biotechnology 19 April 2016 9 Merrill Lynch EFTA01088041 Celgene (CELG) I Buy I B-1-9 I $125 CELG's clinical specialty is multiple myeloma (MM). primarily headed by its lead product, Revlimid. however Otezla for plaque psoriasis is in the midst of a strong launch that should also help boost revenue growth. Other products include Thalomid for MM and Erythema Nodosum Leprosum, Vidaza for treatment of refractory anemia and chronic myelomonocytic leukemia, Pomalyst for MM. and Abraxane for metastatic pancreatic cancer, non-small cell lung cancer, and breast cancer. CELG's BB plays a smaller role in CELG's overall valuation in relation to the other large caps and so an approval for Revlimid for non-del-5q myelodysplastic syndromes (PDUFA April 161 and positive data readouts for Ozanimod for MS and ulcerative colitis (2017) could mean greater upside, but the company is less protected in the event of a poor market environment. Chart 14: CB.G product and pipeline portfolio NPV $140 - S120 - S100 $80 $60 - S40 - S20 - $49 $0 CELG -S20 ■ Revlimid ThaWidaza ■ Pomalyst Abraxane ■ Olezla Net cash ■ Pipeline Souse BorA Mead' LpithCictiateese.yth estmates NPV assumptions for marketed products Our CELG product NPV valuation assumes revenues through 2020 for Vidaza. 2023 for Thalomid, 2024 for Otezla and Pomalyst, 2025 for Revlimid, and 2026 for Otezla. We use a WACC of 10.3% and assume ($9) in net cash. The biggest chunk of CELG's value comes from Revlimid, which accounts for $49/sh NPV. Revlimid revenues should continue rapid growth as it remains a staple for MM treatment and expands indications. until 2022 when Natco is able to produce limited amounts of generic drug. Vidaza and Thalomid ($1/sh NPV) sales should continue to decrease as generics enter the market Pomalyst sales should ramp up to a peak of $2.36 in 2023 when it loses patent protection in EU and US (2024); Pomalyst accounts for $91sh NPV. Abraxane ($5/sh NPV) sales should gradually grow until it faces patent exposure in 2026. Finally. Otezla, CELG's most recently launched product accounts for $8/sh NPV and should see rapid growth to peak sales of $4.06 in 2024. when it loses patent protection. These products represent 59% of CELG's NPV, leaving $44 attributable to its pipeline. 10 Biotechnology 119 April 2016 Bankof America 40' Merrill Lynch EFTA01088042 Gilead (GILD) I Neutral I B-2-7 I $104 GILD's specialty is in antiviral indications. Its two largest product portfolios are in hepatitis c virus (HCV) and human immunodeficiency virus (HIV). These two segments brought in over $308 in revenue for GILD in 2015. Its primary source of growth has come from its HCV franchise (Harvoni and Sovaldi) however, as sales slow down due to competition, it is on GILD to find a new source of revenue growth. With the vast majority of GILD's value coming from these two businesses, the company remains relatively protected against downside, but we wait to see what kind of pipeline GILD is able to build through in-licensing and acquisition to determine potential upside. Chart 15: GILD product and pipeline portfolio NPV $120 - $100 - $80 • 660 - 640 - S20 - $0 GILD •HCV • HIV •Others • Net cash • Pipeline Source BMA Menai Lrx11GlobalResearch esumates NPV assumptions for marketed products Our GILD product NPV valuation assumes product revenues through 2030 for HCV and other products, through 2029 for HIV, a WACC of 7.9%, and $4/sh NPV net cash. GILD's most valuable asset is their HCV portfolio at $43/sh NPV. This assumes an approximate 9% decline in revenues per year through 2023 due to an increase in marketed competition. GILD's second biggest money maker is its HIV franchise, valued at S40/sh. HIV sales overall should grow for the next couple years, as Genvoya sales gear up, but loss of patent protection for Atripla, Truvada and Viread in 2018 initiates a decline in HIV sales through 2029. Other products, including Ambisome. Letairis, Ranexa, Zydelig. and Cayston should contribute very mild growth and account for $S/5h NPV. The BB represents 92% of GILD's NPV with only $8/sh from its pipeline. Banker Amenca 4,* Biotechnology 19 April 2016 11 Merrill Lynch EFTA01088043 Incyte (INCY) I Buy I C-1-9 I $90 INCY's only currently marketed product is Jakafi (ruxolitinib) an oral Janus-kinase (JAK) inhibitor indicated for the treatment of Myelofibrosis (MF) and Polycythemia Vera (PV). two bone marrow disorders. With only one marketed product, INCY's valuation is very pipeline heavy. This gives it a lot of potential for growth if epacadostat and other early pipeline drugs have positive data readouts, which we expect to be the case, given the differentiating safety profile and strong efficacy epacadostat has demonstrated thus far. However, this also puts INCY in the hands of the market as it ramps up Jakafi sales. Chart 16: INCY product and pipeline portfolio NPV S90 S80 S70 519 S60 S50 S40 S30 S20 $37 S10 SO INCY • Jakali Baricitinib ■ Net cash ■ Pipeline Source BoMAMeu I Lpch Global Research estimates NPV assumptions for marketed products Our INCY product NPV valuation assumes revenues through 2030 for Jakafi and baricitinib for rheumatoid arthritis, a WACC of 9.3%, and $1/sh net cash. Note that while baricitinib (RA) is still technically in the pipeline, we treat it like a marketed product in this analysis because of its high probability for FDA approval. Our analysis currently values Jakafi at $37/sh, with sales gradually increasing to a $1.78 peak in 2026, followed by steep drop off when its patents expire. Baricitinib should see a similarly moderate sales growth to a $1.18 peak in 2029. when its patents expire. Baricitinib represents $20/sh NPV. The BB comprising these two products makes up 75% of INCY's NPV with $19/sh coming from the pipeline. 12 Biotechnology 19 April 2016 Bankof America 40" Merrill Lynch EFTA01088044 Regeneron (REGN) I Buy I B-1-9 I $525 REGN. a perennial MI powerhouse, currently only markets Eylea for wet macular degeneration and Arcalyst for cryopyrin-associated periodic syndroms (CAPS). However, it also books revenues for Praluent (alirocumab) from its collaboration with Sanofi and ex-US revenues for Eylea from its collaboration with Bayer. With only one marketed product, it would seem that REGN's NPV would be very pipeline heavy, but with a strong base of Eylea sales. REGN's value mainly comes from its products. We view this as a very attractive opportunity, given the protection it would have against a market downturn from its BB and the growth opportunity from its late stage pipeline. In addition, REGN is screening cheap, compared to historical valuations. Note however, that as the third most overweight biotech relative to the S&P 500, repositioning remains a risk. Chart 17: REGN product and pipeline portfolio NPV S450 - S400 - 5350 - 5300 - S250 - S200 - 5150 - 5244 5244 5100 - S50 - 50 REGN REGN wldupilumab and sarilumab ■ Eylea ■ Praluent ■ Dupilumab ■ Sarikirnab ■ Net cash Pipeline Source Bole Mean !ovenGlobalResearch estimates NPV assumptions for marketed products Each valuation scenario above assumes Eylea and Praluent revenues through 2020. 514/sh net cash NPV and a 10.3% WACC. Eylea's $244/sh NPV assumes revenue growth to $4.0B peak sales in 2019. Praluent's $39/sh NPV assumes growth to 2020 sales of 51.0B. In this scenario, the BB accounts for 72% of REGN's total NPV, with the pipeline representing 5117/sh. Valuation with dupilumab and sarilumab factored in We incorporate dupilumab and sarilumab into our second scenario because of the clinical success they have shown in the late stages of development In this case, our analysis gives dupilumab for atopic dermatitis and asthma an NPV of 522/sh, assuming sales quickly grow to 51.8B in 2025. Our analysis also gives sarilumab for RA 57/sh NPV from the collaboration with Sanofi. Accounting for the potential approvals of dupilumab and sarilumab, REGN's BB represents 79% of its total NPV, with the pipeline offering $88/sh. Bank of Amenca "gra" Biotechnology 19 April 2016 13 Merrill Lynch EFTA01088045 Vertex (VRTX) I Neutral I C-2-9 I $108 VRTX is the current market leader in the cystic fibrosis (CF) space, however, competition is currently intensifying. Its two leading CF products currently generate $1.O6 in revenue and despite only just becoming profitable, almost all of the company's NPV comes from its product portfolio. While protective against downturn, we think most of its product revenue growth is already baked into its price. Cash generation from its growing product portfolio should allow the company more flexibility to continue diversification of its internal pipeline candidates and development collaborations. For now, we look to the expansion of Orkambi and VX661 combination indications and development of early stage CRISPR. cancer and pain management assets. We should see data from these toward the second half of the year. Chart 18: VRTX product and pipeline portfolio Npv S90 S80 $7 S70 S60 S50 S40 S30 S20 S10 515 SO VRTX ■ Kalydeco ■ Orkambi ■ Net cash ■ Pipeline Source KofAMeeril lrthCicballiesta.th em mate,. NPV assumptions for marketed products Our VRTX product NPV valuation assumes revenues through 2O27, an 11% WACC, and $31sh net cash. Our analysis values Kalydeco at $15/sh NPV. assuming revenue growth until 2O25-2O27, when EU and US patents expire. Orkambi (SS8/sh) is VRTX's largest growth opportunity and expected to generate $2.28 of revenue in 2025. before it loses patent protection the next year. The BB of these two products represents 91% of VRTX's total NPV, with S7 attributable to the company's pipeline. 14 Biotechnology 19 April 2016 Bankof America 40 " Merrill Lynch EFTA01088046 Chart 19: Historical Price-to-Earnings Ratios for AMGN, BIIB, CELG, and CAD 40 19 year aeate,. MiGN • 13 la NO -182a COG •272i OLD 16,7x 2S0x 20L0x 1O0x Gox 0.0a —AUG11 0 —MO —OLD Source FariSet Chart 20: Historical Price-to-Earnings Ratios forMIN %Mx 70.0% 00. 50. 40.0% 30.0x 20.0x 10.0% 0.0% CV CO 0 Sougefacdc Chart 21: Historical Price-to-Earnings Ratios for INCY 10.ax Amax 00.0x 50.0x <0.0x 30.0x 20.0x 10.0x 0.0x t2 a S Source. FaciSet Chart 22: Historical Price-to-Earnings Ratios for VRTX l0x 70x 00x 1' 50x 40x 30x 20x 10x Ox Source FauSet Banker Amenca Biotechnology I 19 April 2016 15 Merrill Lynch EFTA01088047 Price objective basis & risk AlexIon Pharmaceuticals Inc. (ALXN) Our 5204 price objective for ALXN is based on a discounted cash flow analysis using a WACC of 9.5% and a terminal growth rate of 2.25%. Risks: (1) failure to meet expectations for Soliris sales and/or launch of Strensiq (asfotase alfa) for HPP and Kanuma for LAL-D. (2) government drug pricing focus on ultra-orphan products, (3) failure to advance key pipeline products, including Soliris in new indications. Amgen Inc. (AMGN) Our price objective of 5181 is based on a 17x multiple on our 2016 EPS estimate. Our non-GAAP EPS excludes stock option expense, amortization of intangible assets, restructuring charges, and other non-cash expenses. The 17x multiple is supported by AMGN's strong cash Row generation and dividend payouts. The choice of our multiple is in line with the 17x where other large biotechs are currently trading. Downside risks to our PO are: 1) greater-than-forecast decline in ESA, NEUPO and Enbrel revenues, 2) greater-than-expected price pressure in Europe, 3) potential drug pricing system restructuring in the US. 4) failure to bring out new pipeline products. Upside risks to our PO are: 1) a less-than-forecast decline in key product revenues from competition, 2) better-than-expected new product uptakes, 3) potential new pipeline products. Mogen Inc. (BIIB) We assign BIIB a PO of 5370, based on a 20x multiple on our 2016E non GAAP EPS. This is in-line to a slight discount compared to its large-cap peers, which we believe is warranted given slower growth. Downside risks to our P0: 1) MS market headwinds beyond what we model, 2) pipeline setbacks. 3) Tecfidera potential competition advancing. BloMarin (BMRN) Our 5109 PO is based on a probability-adjusted NPV analysis that includes 559 for marketed products Aldurazyme, Naglazyme. Kuvan, Firdapse, and Vimizim, and 548 for pipeline candidates (511 for BMN-190. 512 for Peg-Pal, 54 for BMN-701, 520 for BMN- 111). as well as 52 in cash. We use a WACC of 9.5% and a 2.5% terminal growth rate. We assign varying probabilities of success for the different pipeline assets based on development stage and available clinical data to date. Downside risks to our PO are: 1) disappointing Vimizim launch, 2) delays in product approvals, 3) delays in pipeline development, 4) unexpected safety findings, and 5) greater than expected competition. Celgene Corp. (CELG) Our 5125 price objective for CELG is based on a 22x multiple on our 2016 adjusted non- GAAP EPS estimate. We assume a multiple expansion and a premium to its peers given the consistent high growth and depth of pipeline. Risks to our price objective are 1) slower-than-expected growth from product sales, particularly Revlimid, 2) slower-than-expected launches of Otezla. and 3) pipeline setbacks. Gilead Sciences Inc. (GILD) Our price objective of 5104 is based on an 8.5x multiple on our estimate of 2016 non- GAAP EPS. We believe GILD should trade at a significant discount to its large-cap peers 16 Biotechnology 19 April 2016 Bankof Amenca 40" Merrill Lynch EFTA01088048 given concerns on the long-term sustainability of its HIV and HCV franchises and lack of late-stage pipeline assets. The upside risks to our price objective are 1) faster-than-expected growth from product sales, particularly Harvoni/Sovaldi, 2) less-than-anticipated pressures on pricing, 3) weaker-than-expected competition, and 4) greater and faster progress with pipeline. The downside risks to our price objective are 1) slower-than-expected growth from product sales, particularly Harvoni/Sovaldi 2) greater-than-anticipated pressures on pricing, and 3) slower progress with pipeline. Incyte Corporation (INCY) Our PO of 590 is derived from a probability-adjusted NPV analysis including 536/share for Jakafi in MF and PV, 525/share for epacadostat (IDO inhibitor), 519/share for baricitinib and 59/share for the early pipeline. We also include approx. 51/share for net cash. We use a 9.3% WACC and no terminal value. Downside risks to our price objective are: 1) weaker-than-expected sales for Jakafi in MF and PV, 2) unfavorable efficacy and/or safety data for epacadostat. JAK1, PI3K in clinical trials, and 3) earlier-than-expected or more-than-expected competition for Jakafi in approved indications. Regeneron Pharmaceuticals Inc. (REGN) Our 5525 price objective is based on a probability-adjusted net present value (NPV) analysis of marketed products Eylea (5356/share) and pipeline assets Praluent (562/share), sarilumab (511/share), dupilumab (550/share), early pipeline assets (531/share), as well as 514/share in net cash. We use a WACC of 9% and a terminal growth rate of 3%. The risks to our price objective are 1) slower-than-expected growth from product sales, particularly Eylea and Praluent, 2) failure to obtain approval for sarilumab and dupilumab, and 3) pipeline setbacks. particularly dupilumab. Vertex Pharmaceuticals Inc. (VRTX) Our VRTX price objective of 5108 is based on a probability-adjusted NPV analysis of cash flows from 2016-2027E using a WACC of 8.5%. We derive the following values: Kalydeco (521/share), VX-809 (566/share), VX661 (516/share), and inclusive of 54/share of net cash. We believe an NPV valuation is appropriate given the patent expirations in 2025-2027. Downside risks to our price objective are: 1) slower than expected launch of Orkambi, 2) lower pricing or incremental pricing pressures, 3) failure of VX661/Kalydeco and triple combinations, and 4) additional pipeline setbacks. Upside risks are: 1) quicker than expected uptake of Orkambi, 2) better than expected pricing/compliance of Orkambi, and 3) quicker development of the triple combo for heterozygous F508del patients. Analyst Certification I, Ying Huang, hereby certify that the views expressed in this research report accurately reflect my personal views about the subject securities and issuers. I also certify that no part of my compensation was, is. or will be, directly or indirectly. related to the specific recommendations or view expressed in this research report. Banker America ei Biotechnology 19 April 2016 17 Merrill Lynch EFTA01088049 US • Biotechnology Coverage Ouster BoIA Morrin Lynch Investment ratIng Company Ucker Bloomberg symbol Anatyst BUY Acadia Pharmaceuticals ACAD ACAD US Tazeen Ahmad Aimmune Therapeubcs AIMT ~I US Yirig Huang Alexion Pharmaoeubcals Inc. ALXN ALXN US Viro Huang Ascendis Pharma ASND ASND US laman Ahmad Biogen Inc. BII8 8118 US Viro Huang BioMarin BMRN BMRN US Yirig Huang Celgene Cory. CELG CELG US Viro Huang Cni-med HCM HCM US Yrig Huang Cytomx Thempeulics Inc. CTMX CTAIX US Ying Huang DEIV Tectinobgies DBVT DBVT US Taasen Ahmad Escerion ESPR ESPR US Colin Bristow GW Ftarmaceuticals Plc GWPH GWPH US Taasen Ahmad Neron Therapeutics HRTX HRTX US Tazeen Ahmad Incyte Corporation INCY INCY US Ying Huang Ircowcal Ftarmaceuticals IRWD iRWO US Viro Huang Medivation MDVN MDVN US laman Ahmad Pacira Pharmaceuticals PCRX PCRX US Tazeen Ahmad Prolhena Corporabon PRTA PRTA US laman Ahmad Puma Biotechnckgy MYI PEtYl US Viro Huang Radius Healei. Inc. RDUS RDUS US Ying Huang Regeneron Pharmaceubcals Inc. REGN REGN US Ying Huang REGENXBIO Inc RGNX RGNX US Ying Huang Retypsa. Inc. RLYP RLYP US Viro Huang Seres Therapeubes MCRB MCRB US laman Ahmad The Medicines Company MOCO MDCO US Tazeen Ahmad Theravance Blopharma TBPH TBPH US Taasen Ahmad Tokai TKAI TKAI US Sara Blum NEUTRAL Adaplimmune ADAP ADAP US Ying Huang Amgen Inc. AMGN AMGN US Ying Huang bluebrd bo BLUE BLUE US Ying Huang Gibad &janon Inc. GILD GILD US Ying Huang PTC Therapeubcs PTCT Piti US Tazeen Ahmad Rockwell Medical RAITI RMTI US Taasen Ahmad Seattle Genetics SGEN SGEN US Tazeen Ahmad Verbax Pharrnaceubcals Inc. VRTX VRTX US Ying Huang UNDERPERFORM Aduro Bblech. Inc. ADRO ADRO US Yog Huang Aegencn Ftiarmaceuticals AEGR AEGR US laman Ahmad Biocryst Pharmaceuticals Inc BCRX BCRX US Taasen Ahmad Cumeat Therapeulics CORT CORT US laman Ahmad Innoviva INVA INVA US laman Ahmad Intercept Ftarmaceubcals ICPT ICPT US Ying Huang Karyopharm Thempeulics KPTI KPTI US Ying Huang Vital Therapbs. Inc. VTL VTL US laman Ahmad BaakofAmericA 18 Biotechnology 119 April 2O16 MeTill Lynch EFTA01088050 Disclosures Important Disclosures Equity Investment Rating Distribution: Health Care Group (as of 31 Mar 2016) Coverage Universe Count Percent Inv. Banking Relationships' Count Percent Buy 137 58.05% Buy 106 77.37% Hold 50 21.19% Hold 36 72.00% Sel 49 2016% Sell 31 6327% Equity Investment Rating Distribution: Global Group (as of 31 Mar 2016) Coverage Universe Count Percent Inv. Banking Relationships' Count Percent Buy 1602 49.61% Buy 1195 74.59% Hold 754 23.35% Hold 563 74.67% Sel 873 27.04% Sell 552 6323% - Isstmrs that were investment banking clients of Both MerrillLynch cone of its affAxes within Me past 12months For purposes of this In/est:nem Nang Onubution. the coverage universe indixles allynods A sled raced Neural is isdialee as a Vokl ard a stork raced Urderperform is ntled as a Sin FUNDAMENTAL EQUITY OPINION KEY: Opinions include a Volatility Risk Rating. an Investment Rating and an Income Rating. VOLATILITY RISK RATINGS, indicators of potential price fluctuation, are: A - Low. B - Medium and C - High. INVESTMENT RATINGS reflect the analyst's assessment of a stock's: (i) absolute total return potential and (ii) attractiveness for investment relative to other stocks within its Coverage Cluster (defined below). There are three investment ratings: 1 - Buy stocks are expected to have a total return of at least 10% and are the most attractive stocks in the coverage duster; 2 • Neutral stocks are expected to remain flat or increase in value and are less attractive than Buy rated stocks and 3 • Underperform stocks are the least attractive stocks in a coverage cluster. Analysts assign investment ratings considering, among other things. the 0.12 month total return expectation for a stock and the firm's guidelines for ratings dispersions (shown in the table below). The current price objective for a stock should be referenced to better understand the total return expectation at any given time. The price objective reflects the analyst's view of the potential price appreciation (depreciation). Investment rating Total return expectation (within 12-month period of data of initial rating) Ratings dispersion guidelines for coverage duster Buy 210% 00% Neutral 2 0% 5 30% Underyienorm N/A 220% ' Ratings dispersions may vary from time to time where BofA Men-ill Lynch Research believes it better reflects the investment prospects of stocks in a Coverage Cluster. INCOMERATINGS, indicators of potential cash dividends, are 7 - same/higher (dividend considered to be secure), 8 - samellower (dividend not considered to be stare) and 9 - pays no cash dividend. Umfrage Cluster is comprised of stocks covered by a single analyst or two or more analysts sharing a common industry. sector, region or other classification(s). A stock's coverage cluster is included in the mast recent BofA Merril Lynch report referencing the stock Rice charts for the securities referenced in this research report are available at httpllpricechartsbanican or cal -800-MERRILL to have them mailed. MlPF&S cc we of its affiliates acts as a market maker for the equity securities recommended in the repart:Alexion Pharmaceutic, Amgen Inc, Biogen Inc, BioMarin,Celgene Corp., Gilead Sciences Inc,Incyte, Regeneron Pharmaceut, Vertex Pharmaceutic MLPF&S or an affihate was a manager of a public offering of securities of this issuer within the last 12 months: Amgen Inc, Biogen Inc, Celgene Corp.Gilead Sciences Inc The issuer is or was, within the last 12 months,an investment banking client of MU*KG and/or one or more of its affiliates: Alexion Pharmaceutic. Amgen Inc, Biogen Inc, BioMarin Celgene Corp, Gilead Sciences Inc, Incyle, Regeneron Pharrnaceut Vertex Pharmaceutics. MLPF86 or an affiliate has received compensation from the issuer for nee-investment banking services or products within the past 12 months: Alexion Pharmaceutic, Amgen Inc, Biogen Inc, BioMarin, Celgene Corp, Gilead Sciences Inc, Incytes Regeneron Pharmaceut, Vertex Pharmaceutics The issuer is or was, within the last 12 months,a non-securities business client of MLPFed and/or one or more of its affiliates: Alexion Pharmaceutic, Amgen Inc, Biogen Inc, BiaMarin.Celgene Corp, Gilead Sciences Inc, Incyte Regeneron Pharrnaceut Vertex Pharmaceutics MIFFKS Of an affiliate has received compensation for investment banking services from this issuerwithin the past 12 months: Alexion PharmaceuticsAmgen Inc, Biogen Inc, eioMarin, Celgene Corp, Gilead Sciences Inc, Incyte Regeneron Pharmaceut Vertex Pharmaceutics. MLFF&S or an affiliate expects to receive or intends to seek compensation for investment banking services from this issuer or an affiliate of the issuer within the next three Mal ths: Alexion PharmaceuticsAmgen Inc. Biogen Inc., BioMarin. Celgene Corp, Gilead Sciences Inc, Incyte, Regeneron Pharmaceut, Vertex Pharmaceutics MIFFKS together with its affiliates beneficially ovals one percent or more of the common stock of this issuer. If this report was issued on or after the 9th day of the month, it reflects the ownership position on the last day of the prevxxis month. Reports issued before the 9th day of a month reflect the ownership position at the end of the second month preceding the date of the report Alexion Pharmaceutic, Celgene Corp. MIFFKS or coe of its affiliates is willing to sell to, or buy from, clients the common equity of the issuer on a principal basis: Alexion PharmaceuticsAmgen Inc, Bingen Inc., BioMarin. Celgene Corp, Gilead Sciences Inc., Incyte Regeneron Pharrnaceut Vertex Pharmaceutics. The issuer is or was, within the last 12 months,a securities business dent (non-investment banking) of MLPF&S and/or one or more of its of liates:Alexion Pharmaceutic, Amgen Inc, Biogen Inc, BioMarin, Celgene Corp. Gilead Sciences Inc,Incyte, Regeneron Pharmaceut, Vertex Pharmaceutics BofA Men-ill Lynch Research Personnel (including the analyst(s) responsible for this report) receive compensation based upon,among other factors, the overall profitability of Bank of America Corporation, including profits derived from investment banking. The analyst(s) responsible for this report may also receive compensation based upon among other factors, the overall profitability of the Bank's sales and trading businesses relating to the CUSS of securities or financial instruments for which such analyst is responsible. Other Important Disclosures Officers of MLPF&S or one or more of its affiliates (other than research analysts) may have a financial interest in securities of the issuer(s) or in related investments. ROM time to time research analysts conduct site visits of covered issuers BofA Merrill Lynch policies prohibit research analysts from accepting payment or reimbursement for travel expenses from the issuer for such visits. BofA Merrill Lynch Global Research policies relating to conflicts of interest are described at http://go.bofacom/col. 'BofA Merrill Lynch' includes Merrill Lynch, Pierce. Fenner & Smith Incorporated ('MLPF&S') and its affiliates. Investors should contact their BofA Merrill Lynch representative or Merrill Lynch Global Wealth Management financial advisor if they have questions concerning this report 'BofA Merrill Lynch' and 'Merrill Lynch' are each global brands for BofA Merrill Lynch Global Research. Be nk of Amenca Biotechnology I 19 April 2016 19 Merrill Lynch EFTA01088051 Information relating to Non-US affiliates of BofA Merrill Lynch and Distribution of Affiliate Research Reports: MIFFS& distributes: or may in the future distribute. research reports of the folowing non-US affiliates in the US (short name. legal name): BAMU Pans: Bank of America Merril Lynch International Limited, Pans Branch; BAMU Frankfurt. Bank of America Merrill Lynch International Limited, Frankfurt Branch; Mend Lynch (SouthAfrica). Merrill Lynch South Africa (Pty) Ltd.; Merrill Lynch (Milan): Merrill Lynch International Bank Limited. MU (UK): Mend Lynch International; Mend Lynch (Australia): Merrill Lynch Equities (Australia) Limited; Mani Lynch (Hong Kong): Merrill Lynch (Asia Pacific) Limited; Merrill Lynch (Singapore): Merrill Lynch (Singapore) Pte Ltd; Merrill Lynch (Canada): Merrill Lynch Canada Inc Mend Lynch (Mexico): Merrill Lynch Mexico,SA de CV, Casa de Balsa. Meml Lynch (Argentina): Merrill Lynch Argentina SA; Merrill Lynch (japan): Memll Lynch Japan Securities Co, Ltd.; Merrill Lynch (Seoul): Merrill Lynch International Incorporated (Seoul Brach); Merril Lynch ITahvan): Merrill Lynch Securities (Taiwan) Ltd.; DSP Mena Lynch (Infra): DSP Merrill Lynch limited; PT Merrill Lynch (Indonesia): PT Merrill Lynch Indonesia. klemll Lynch (Israel): Mernl Lynch Israel Limited; Merrill Lynch (Russia): 000 Mernll Lynch Securities, Moscow. Mend Lynch(Turkey 1.81Merril Lynch Yatirim Bank AS Merrill Lynch (Turkey Broke): Merrill Lynch Menkul Degala A$; Mend Lynch (WC): Merrill Lynch International IDIFC Branch); MLPF&S (Zurich rep. office): MLPF&S Incorporated Zurich representative office; Merrill Lynch (Spain): Mani Lynch Capital Markets Espana,SAS.V.: Mend Lynch (Brazil): Bank of America Merrill Lynch Banco Multipb SA.; Merril Lynch KSA Company, Merrill Lynch Kingdom of Saudi Arabia Company. This research report has been approved for publicationand is distributed in the United Kingdom to professional clients and eligible counterpanies (as each is defined in the rules of the Financial Conduct Authority and the Prudential Regulation Authority) by Merrill Lynch International and Bank of America Merrill Lynch International Limited, which ate authorized by the Prudential Regulation Authority and regulated by the Financial Conduct Authority ad the Prudential Regulation Authority, and is distnbu ted in the United Kingdom to retail clients (as defined in the rules of the Financial Conduct Autholity and the Prudential Regulation Authority/ by Merrill Lynch International Bank Limited. London Branch, which is authorised by the Central Bank of Ireland and subject to limited regulation by the Financial Conduct Authority and Prudential Regulation Authority details about the extent of our regulation by the FinancialConduct Authority and Prudential Regulation Au thorny are available from us on request; has been considered and distributed in Japan by Menill Lynch japan Securities Co., Ltd, a registered securities dealer under the Financial Instruments and Exchange Act in Japan; is distributed in Hong Kong by Mena Lynch (Asia Pacific) Umited which is regulated by the Hong Kong SFC and the Hong Kong Monetary Authority is issued ad distributed in Taiwan by Merril Lynch Securities (Taiwan) LW,; is issued and distributed in India by OSP Merrill Lynch Limited; and is issued and distributed in Singapore to institutional investors and/or accredited investors (each as defined under the Financial Advisers Regulations) by Merrill Lynch International Bank Limited (Merchant Bank) and Merni Lynch (Singapore) Pte Ltd. (Company Registration No.'s F 06872E and 198602883D respectively). Merrill Lynch International Bank Limited (Merchant Bank) and Merrill Lynch (Singapore) Pte Ltd. are regulated by the Monetary Autlyaity of Singapore Bank of America NA, Australian Branch (ARBN 064 874 531), AFS License 412901 (BANA Australia) ani Mani Lynch Equities (Australia( Limited (ABN 65 006276 795), AFS license 235132 (MLEA) distributes this report in Australia only to'Wholesall clients as defined by s.7616 of the CorporationsAct 2001. With the exception of BANA Australia, neither MLEA nor any of its affiliates involved in preparing this research report is an Authorised Deposit-Taking Institution under the Banking Act 1959 nor regulated by the Australian Prudential Regulation Authority. No approval is required for publication or distribution of this repot in Brazil and its local distribution is made by Bank of America Merrill Lynch Banco Multiple SA in accordance withapplicable regulations. Merril Lynch(Dire is authorized aid regulated by the Dubai Financial Services Authority (DFSA). Research reports prepared and issued by Mena Lynch (DIFC) are prepared and issued in accordance with the requirements of the DFSA mord. of business rules. BAMLI Frankfurt distributes this report in Germany. BAMU Frankfurt is regulated by BaFin. This research report has been prepared and issued by MLPF&S and/or one or more of its non-US affiliates. MLPF&S is the distributor of this research report in the US and accepts full responsibility for research reports of its non-US affiliates distributed to MLFF&G dents in the US. My US person receiving this research report and wishing to effect any transaction many security discussed in the report should do so through MLFF&S and not such foleign affiliates Hong Kong recipients of this research report should contact Merrill Lynch (Asia Pacific) limited in respect of any matters relating to dealing in securities or provision of specific advice on securities. Singapore recipients of this research report should contact Merril Lynch International Bank Limited (Merchant Bank) and/or Mernl Lynch (Singapore( Pte Ltd in respect of any matters arising Flom, or in connection with, this research report. General Investment Related Disclosures: Taiwan Readers: Neither the information nor any opinion expressed herein constitutes an offer or a solicitation of an offer to transact in any securities or other financial instrument No part of this report maybe used or reproduced or quoted many mannertMatsoever in Taiwan by the press or any other person without the express written consent of BofA Merrill Lynch. This research report provides general information only. Neither the information no( any opinion expressed constitutes an offer or an invitation to make an offer, to buy or sell any securities a other financial instrument or any derivative related to such securities or instruments (eg, options, futures, warrants, and contracts for differences). This report is not intended to provide personal investment advice and it does not take into account the specific investment objectives, financial situation and the particular needs of any specific person. Investors should seek financial advice regarding the appropriateness of investing in financial instruments and implementing investment strategies discussed or recommended in this report and should understand that statements regarding future prospects may not be realized Any decision to purchase or subscribe fa securities in any offering must be based solely on existing public information on such security a the information in the prospectus or other offering document issued in connection with such offering, and not on this report Securities and other financial instruments discussed in this mart,or recommended, offered or sold by Merrill Lynch, are not insured by the Federal Deposit Insurance Corporation and are not deposits or other obligations of any insured depository institution (including, Bank of America. NA). Investments in general and, derivatives, in particular, involve numerous risks, including among others, market risk, counterparty default risk arid liquidty risk. No security. Manna' instrument or derivative is suitable for all investors. In same cases, securities and other financial instruments maybe difficult to value a se and reliable information about the value or risks related to the security or financial instrument maybe difficult to obtain. Investors should note that income from such securities and other financial instruments, if any, may fluctuateand that price or value of such securities and instruments may rise or fall and, in some cases, investors may lose their entire principal investment. Past performance is not necessarily a guide to future performance. Levels and basis for taxation may change This report may contain a short-term trading idea or recommendation, which highlights a specific near-term catalyst or event impacting the issuer or the market that is anticipated to have a short-term price impact on the equity securities of the issuer. Short-term trading ideas and recommendations are different from and do not affect a stocks fundamental equity rating. which reflects both a longer term total return expectation and attractiveness for investment relative to other stocks within its Coverage Cluster. Shat-term trading ideas and recommendations may be more or less positive thane stock's fundamental equity rating. BafA Merrill Lynch is aware that the implementation of the ideas expressed in this report may depend upon an investor's ability to 'short' securities or other financial instruments and that such action maybe limited by regulations prohibiting a lestticting'shortselline in many jurisdictions. hwestas are urged to seek advice regarding the applicability of such regulations prior to executing any short idea contained in this report_ Foreign currency rates of exchange may adversely affect thevalue, price or income of any security or financial instrument mentioned in this repot. Investors in such securities and insuuments, induding ADRs, effectively assume currency risk UKReaders: The protections provided by the U.K regulatory regime, inducing the Financial Services Scheme, do not apply in general to business coordinated by &AA Mena Lynch entities located outside of the United Kingdom. BofA Merrill Lynch Global Research policies relating to conflicts of interest are described at http//gobafacan/coi. Officers of MLPF&S or one or more of its affiliates (other than research analysts) may have a financial interest in securities of the issuer(s) a in related investments. MLPF&S or one of its affiliates is a regular issuer of traded financial instruments linked to securities that may have been recommended in this report. MLPF&S or one of its affiliates may,at any time, hold a trading position (long or short) in the securities and financial instruments discussed in this report. BafA Meml Lynch, through business units other than BofA Merrill Lynch Global Research, may have issued and may in the future issue trading ideas or recommendations that are inconsistent with, and reach different conclusions from, the information presented in this report. Such ideas or recommendations reflect thedifferent time frames, assumptions, views and analytical methods of the persons who prepared them,and BafA Menill Lynch is under no obligation to ensure that such other trading ideas or recommendations are brought to the attention of any recipient of this report. In the event that the recipient received this report pursuant to a contract between the recipient and MLFF&G fa the provision of research services fora separate fee,and in connection therewith MLPF&S maybe deemed to be acting as an investment adviser, such status relates, if at all, solely to the person withWyatt MLPF&S has contracted directly and does not extend beyond the delivery of this report (unless othenvise awed specifically in writing by MLPF&S). MLPF&S is and continues to act solely as a broker-dealer in connection with theexecution of any transactions, including transactions in any securities mentioned in this report Copyright and General Information regarding Research Reports: Copyright 2016 Merrill Lynch, Pierce, Fenner & Smith Incorporated All rights reserved. iQmethod, iQmethod 2A iQprofile, iQtooltit iQworks are service maks of Bank of America Corporation. iQanalyticso, iQoustom‘ iQdatabases% are registered service maks of Bank of America Corporation. This research report isprepared for the use of BofA Merrill Lynch clients and may not be redistributed, retransmitted or disclosed, in whole or in part, or in any form or manner, without the express written consent of BofA Merrill Lynch. BafA Mend Lynch Global Research [(portsare distributed simultaneously to internal and dent websites and other portals by BofA Merrill Lynch ardare not publicly-available materials Any unauthorized use or disclosure isprohibited. Receipt and review of this research report constitutes your agreement not to redistribute, retransmit, or disclose to others the contents, opinions, condusion, cc information contained in this report (including any investment recommendations, estimates or price targets) without first obtaining expressed permission from an authorized officer of BofA Merrill Lynch. 20 Biotechnology I 19 April 2016 Bankof America lits" Merrill Lynch EFTA01088052 Materials prepared by BofA Merrill Lynch Global Research personnel are based on public information. Facts and views presented in this material have not been reviewed by, and may not reflect information known to, professionals mother business areas of BofA Merrill Lynch, including investment banking personnel. BofA Mem, Lynch has established information bamers between BofA Merrill Lynch Global Research and certain business groups. Asa result, eofA MemII Lynch does not disclose certain dent relationships with or compensation received from, such issuers in research reports. To the extent this report discusses any legal proceeding or issues, it has not been prepared as nor is it intended to express any legal conclusion, opinion or advice. Investors should consult their own legal advisers as to issues of law relating to the subject matter of this report BofA Merrill Lynch Gobal Research personnel's knowledge of legal proceedings in which any BofA Memll Lynch entity and/or its directors, officers and employees maybe plaintiffs, defendants, co-defendants or co-plaintiffswith or involving issuers mentioned in this report is based on public information. Facts and views presented in this material that relate to any such proceedings have not been reviewed by. discussed with,and may not reflect information known to, professionals in other business areas of BofA Merrill Lynch in connection with the legal proceedings or matters relevant to such proceedings This report has been prepared independently of any issuer of securities mentioned herein and not in connection with any proposed offering of securitiesor as agent of any issuer of any securities. None of MLPF&S. any of its affiliates or their research analysts has any authority whatsoever to make any representation or warranty on behalf of the issuer(s). BofA Merrill Lynch Global Research policyprohibits research personnel from disclosing a recommendation, investment rating or investment thesis for review by an issuer prior to the publication of a research report containing such rating, recommendation or investment thesis My information relating to the tax status of financial instruments discussed herein is not intended to provide tax advice or to be used by anyone to provide tax advice. Investors are urged to seek tax advice based on their particular circumstances from an independent tax professional The information herein (other than disclosure information relating to BofA Merrill Lynch and its affiliates) was obtained from various sources and we do not guarantee its accuracy. This report maycontain links to third-party websites WA Merrill Lynch is not responsible for the content of any third-party website or any linked content contained in a third-party website. Content contained on such third-party websites is not part of this report and is not incorporated by reference into this report The inclusion of a link in this report does not imply any endorsement by or any affdiation with BofA Merrill Lynch. Access to any third-party website is at your own risk and you should always review the terms and privacy pcbcies at third-party websites before submitting any personal information to them BofA Merrill Lynch is not responsible for such terms and privacy policies and expressly disclairns any liabihty for them. Subject to the quiet period applicable under laws of the various jurisdictions in which we distribute research reports and other legal and BofA Menai Lynch policy-related restrictions on the publication of research reports, fundamental equity reports are produced on a regular basis as necessary to keep the investment recommendation current Certain outstanding reports maycontain discussions and/or investment opinions relating to securities, financial instnanents and/or issuers that are no longer current. Always refer to the most recent research report relating to an issuer prior to making an investment decision. In some cases, an issuer may be classified as Restricted or may be Under Review or Extended Review In each case, investors should consider any i nvestment opinion relating to such issuer (or its security and/or financial instruments) tote suspended or withdrawn and should not rely co the analysesand investment opinion(s) pertaining to such issuer (or its securities and/or financial instruments) nor shouk1 the analyses cc opinion(s) be considered a solicitation of any kind. Sales personsand financial advisors affiliated with MLPFF.iS or any of is affiliates may not solicit purchases of securitiesor financial instruments that are Restricted or Under Review and may only solicit securities under Extended Review in accordance with firm policies. Neither BofA Merrill Lynch nor any officer or employee of BofA Merrill Lynch accepts any liability whatsoever for any direct, indirect or consequential damages cc losses arising from any use of this report or its contents. Banker Amenca ea* Biotechnology l 19 April 2016 21 Merrill Lynch EFTA01088053