CHRIS ORNDORFF BRANDON PANFIL Celgene (CELG)

Price Performance 5-YR: %1-YR: 38.96% 2-YR: %YTD: 24.45%

Security Statistics Share Price: $ Market Cap:$84.06 Billion P/E  Trailing: 55.1  Forward: 21.5 EPS: $1.91 PEG: 1.09 Beta:1.5 Last EPS Date10/23/14

Growth in Revenue

Revenue Growth

89% correlation between revenue and market cap

Cash Flow Growth

Benjamin Graham Valuation P/E = G, where G = Growth Acceptable P/E = (28%) = * $1.91 = $ At current prices, the Benjamin Graham model implies a 17.3% upside.

Forward Price Projections Year Mgmt EPS Targets$4.50$7.00 PE: 20X$90$140 PE: 25X$112.5$175 PE: 30X$135$210

Price Projections (cont’d)

Catalysts Increasing demand for Celgene’s products  Revlimid, Vidaza, and Abraxane are all showing strong growth High expectations for Otezla (for Psoriasis)  Celgene’s Management has hinted at the possibility of it becoming another billion-dollar drug Celgene is likely to receive approval for Revlimid (a fairly old drug) to be used to treat NDMM in EU and US  Revlimid also showing encouraging signs in the treatment of lymphoma and MDS Very solid pipeline in general – CELG has been great at repurposing its existing drugs for new uses

Share Repurchase Program Management is committed to strong share buyback program  Repurchased $2.388 billion worth of shares (30.6 M shares) with an additional $3.7 billion left in the program