I'll size this DLL3 T-cell engager opportunity in 2L ES-SCLC. Let me start by understanding the dataset and pulling the relevant data.
{
"disclaimer": "Teaching snapshot: curated, rounded epidemiology for funnel-building practice. Not a live data pull; do not cite as ground truth.",
"indications": {
"NSCLC": {
"label": "Non-small cell lung cancer (EGFR-mutant subset of interest)",
"geographies": [
"US",
"EU5"
],
"funnel_basis": "incidence"
},
"HER2+ Breast": {
"label": "HER2-positive breast cancer",
"geographies": [
"US",
"EU5"
],
"funnel_basis": "incidence"
},
"ES-SCLC": {
"label": "Extensive-stage small cell lung cancer",
"geographies": [
"US",
"EU5"
],
"funnel_basis": "incidence"
},
"Ulcerative Colitis": {
"label": "Ulcerative colitis (moderate-to-severe)",
"geographies": [
"US",
"EU5"
],
"funnel_basis": "prevalence"
},
"ATTR-CM": {
"label": "Transthyretin amyloid cardiomyopathy",
"geographies": [
"US",
"EU5"
],
"funnel_basis": "prevalence"
}
}
}ES-SCLC is available and is incidence-based. Let me pull all the relevant data for the US.
{
"disclaimer": "Teaching snapshot: curated, rounded epidemiology for funnel-building practice. Not a live data pull; do not cite as ground truth.",
"indication": "ES-SCLC",
"label": "Extensive-stage small cell lung cancer",
"funnel_basis": "incidence",
"diagnosis_rate": 0.95,
"treatment_rate": 0.85,
"epidemiology": {
"US": {
"incidence_per_year": 33000,
"prevalence": 38000
}
},
"note": "funnel_basis tells you whether to start the funnel from incidence (new patients/year) or prevalence (point count of living patients)."
}{
"disclaimer": "Teaching snapshot: curated, rounded epidemiology for funnel-building practice. Not a live data pull; do not cite as ground truth.",
"indication": "ES-SCLC",
"subtypes": {
"extensive_stage_fraction": 0.7,
"DLL3_expression_fraction": 0.85,
"fit_for_2L_fraction": 0.55
},
"line_splits": {
"1L": 0.95,
"2L": 0.5,
"3L+": 0.2
},
"notes": "SCLC is ~13% of lung cancer; counts here are SCLC totals. ~70% present extensive-stage. DLL3 is expressed in ~85% of SCLC. A DLL3 T-cell engager (e.g. tarlatamab) is used 2L+; gate ES-SCLC on DLL3 expression AND being fit for second-line therapy. Short treated duration reflects rapid progression and high mortality."
}{
"disclaimer": "Teaching snapshot: curated, rounded epidemiology for funnel-building practice. Not a live data pull; do not cite as ground truth.",
"indication": "ES-SCLC",
"annual_price": 220000,
"treated_months": 8,
"persistence": 0.55,
"note": "annual_price is the list price for a full year. persistence is the fraction of a year actually paid for (discontinuation/mortality). Effective revenue per addressable patient/year = annual_price x persistence."
}I have everything needed. Let me build the funnel and revenue sketch.
| Step | Factor | Patients/year |
|---|---|---|
| SCLC incidence (US) | 33,000 | 33,000 |
| × Diagnosed | 0.95 | 31,350 |
| × Extensive-stage | 0.70 | 21,945 |
| × Treated | 0.85 | 18,653 |
| × Reach 2L (line split) | 0.50 | 9,326 |
| × DLL3-expressing | 0.85 | 7,927 |
| × Fit for 2L therapy | 0.55 | 4,360 |
US addressable population ≈ 4,400 patients/year (2L ES-SCLC, DLL3+, fit).
A note on funnel logic: I started from incidence (correct for a fast-moving, high-mortality cancer where the annual flow of new patients is the right denominator), applied diagnosis and stage gating, then the treatment rate, then the 2L line split, and finally the two drug-specific gates (DLL3 expression AND fit-for-2L). I applied the 2L line split rather than stacking 1L → 2L, since the 0.50 represents the share of treated patients who actually progress to and receive second-line therapy.
Effective revenue per addressable patient/year = annual price × persistence:
- $220,000 × 0.55 = $121,000/patient/year
This persistence factor (0.55 of a year) is consistent with the ~8-month treated duration, reflecting the rapid progression and high mortality in this setting.
Unadjusted peak (100% capture):
- 4,360 × $121,000 ≈ $528M
With a realistic peak market share (T-cell engagers face competition, REMS/cytokine-release management burden, and academic-center concentration — assume ~40–50% peak penetration):
| Peak share | Peak US revenue |
|---|---|
| 30% | ~$160M |
| 40% | ~$210M |
| 50% | ~$265M |
Would you like me to (a) extend this to 2L+ including 3L, (b) add EU5, or (c) run a sensitivity table on the fit/share assumptions?
I have everything needed. Let me build the funnel and revenue sketch.
| Step | Factor | Patients/year |
|---|---|---|
| SCLC incidence (US) | 33,000 | 33,000 |
| × Diagnosed | 0.95 | 31,350 |
| × Extensive-stage | 0.70 | 21,945 |
| × Treated | 0.85 | 18,653 |
| × Reach 2L (line split) | 0.50 | 9,326 |
| × DLL3-expressing | 0.85 | 7,927 |
| × Fit for 2L therapy | 0.55 | 4,360 |
US addressable population ≈ 4,400 patients/year (2L ES-SCLC, DLL3+, fit).
A note on funnel logic: I started from incidence (correct for a fast-moving, high-mortality cancer where the annual flow of new patients is the right denominator), applied diagnosis and stage gating, then the treatment rate, then the 2L line split, and finally the two drug-specific gates (DLL3 expression AND fit-for-2L). I applied the 2L line split rather than stacking 1L → 2L, since the 0.50 represents the share of treated patients who actually progress to and receive second-line therapy.
Effective revenue per addressable patient/year = annual price × persistence:
- $220,000 × 0.55 = $121,000/patient/year
This persistence factor (0.55 of a year) is consistent with the ~8-month treated duration, reflecting the rapid progression and high mortality in this setting.
Unadjusted peak (100% capture):
- 4,360 × $121,000 ≈ $528M
With a realistic peak market share (T-cell engagers face competition, REMS/cytokine-release management burden, and academic-center concentration — assume ~40–50% peak penetration):
| Peak share | Peak US revenue |
|---|---|
| 30% | ~$160M |
| 40% | ~$210M |
| 50% | ~$265M |
Would you like me to (a) extend this to 2L+ including 3L, (b) add EU5, or (c) run a sensitivity table on the fit/share assumptions?
Deterministic funnel for ES-SCLC in US built from the curated tool data (basis = incidence). Eligibility gating is the product of the subtype fractions that apply to this drug, then the line-of-therapy gate. The peak-revenue sketch uses an illustrative 30% peak share; a strong agent may choose a different, well-justified share. Teaching snapshot: curated, rounded epidemiology for funnel-building practice. Not a live data pull; do not cite as ground truth.
| Funnel step | Patients / value | Calculation |
|---|---|---|
| 1. Incidence (new/yr) | 33,000 | US ES-SCLC; basis = incidence |
| 2. Diagnosed | 31,350 | x 95% diagnosis rate |
| 3. Drug-treated | 26,648 | x 85% treatment rate |
| 4. Extensive-stage | 18,653 | x 70% |
| 5. DLL3-expressing | 15,855 | x 85% |
| 6. Fit for 2L therapy | 8,720 | x 55% |
| 7. Line gate: 2L+ | 8,720 | x 100% (=1.0 if already encoded above) |
| = Addressable patients | 8,720 | eligibility = 33% of treated, x line |
| Peak capture @ 30% share | 2,616 | illustrative peak share assumption |
| Eff. revenue / patient-yr | $121,000 | $220,000 list x 55% persistence |
| ~ Peak revenue (USD/yr) | $316,550,316 | = captured patients x eff. revenue/pt |