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 Not a live data pull; do not cite as ground truth.",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 uses an incidence-based funnel (appropriate for an aggressive cancer). Let me pull the epidemiology, subtype/line fractions, and pricing.
{
"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 Not a live data pull; do not cite as ground truth.",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 Not a live data pull; do not cite as ground truth.",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 Not a live data pull; do not cite as ground truth.",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."
}Now I have everything. Let me build the funnel from incidence.
The dataset gives SCLC total incidence; I gate down to the eligible 2L DLL3+ pool.
| Step | Fraction | Patients/yr |
|---|---|---|
| SCLC incidence (US, new/yr) | — | 33,000 |
| × Diagnosed | 0.95 | 31,350 |
| × Treated | 0.85 | 26,648 |
| × Extensive-stage | 0.70 | 18,653 |
| × DLL3-expressing | 0.85 | 15,855 |
| × Reach/fit for 2L therapy | 0.55 | 8,720 |
| × 2L line split | 0.50 | ~4,360 |
US addressable 2L ES-SCLC DLL3+ population ≈ 4,300–4,400 new patients/year.
A note on the two "2L-ish" gates: fit_for_2L_fraction (0.55) captures whether a patient is well enough to receive any second-line therapy, while the 2L line split (0.50) captures the share actually reaching/electing 2L treatment. I applied both since they describe distinct attrition (clinical fitness vs. line progression). If you view them as overlapping, the pool is larger — see sensitivity below.
Effective revenue per addressable patient/year = price × persistence:
- $220,000 × 0.55 = $121,000 per patient-year
(The 8-month treated duration is already baked into the 0.55 persistence factor — ~8/12 ≈ 0.67, further haircut for early discontinuation/mortality, so I don't double-count it.)
Peak revenue, fully-captured addressable pool:
- 4,360 patients × $121,000 ≈ $528M
This represents 100% of the addressable pool — i.e., the theoretical ceiling, not a realistic share. Applying a more realistic peak share for a branded 2L agent (with competition):
| Peak market share | Peak US revenue |
|---|---|
| 100% (full addressable ceiling) | ~$530M |
| 60% | ~$315M |
| 40% | ~$210M |
Want me to run the EU5 geography, or model a 1L expansion scenario for upside?
Now I have everything. Let me build the funnel from incidence.
The dataset gives SCLC total incidence; I gate down to the eligible 2L DLL3+ pool.
| Step | Fraction | Patients/yr |
|---|---|---|
| SCLC incidence (US, new/yr) | — | 33,000 |
| × Diagnosed | 0.95 | 31,350 |
| × Treated | 0.85 | 26,648 |
| × Extensive-stage | 0.70 | 18,653 |
| × DLL3-expressing | 0.85 | 15,855 |
| × Reach/fit for 2L therapy | 0.55 | 8,720 |
| × 2L line split | 0.50 | ~4,360 |
US addressable 2L ES-SCLC DLL3+ population ≈ 4,300–4,400 new patients/year.
A note on the two "2L-ish" gates: fit_for_2L_fraction (0.55) captures whether a patient is well enough to receive any second-line therapy, while the 2L line split (0.50) captures the share actually reaching/electing 2L treatment. I applied both since they describe distinct attrition (clinical fitness vs. line progression). If you view them as overlapping, the pool is larger — see sensitivity below.
Effective revenue per addressable patient/year = price × persistence:
- $220,000 × 0.55 = $121,000 per patient-year
(The 8-month treated duration is already baked into the 0.55 persistence factor — ~8/12 ≈ 0.67, further haircut for early discontinuation/mortality, so I don't double-count it.)
Peak revenue, fully-captured addressable pool:
- 4,360 patients × $121,000 ≈ $528M
This represents 100% of the addressable pool — i.e., the theoretical ceiling, not a realistic share. Applying a more realistic peak share for a branded 2L agent (with competition):
| Peak market share | Peak US revenue |
|---|---|
| 100% (full addressable ceiling) | ~$530M |
| 60% | ~$315M |
| 40% | ~$210M |
Want me to run the EU5 geography, or model a 1L expansion scenario for upside?
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 |