Company: OSRH
Filing Date: 2025-01-31
Form Type: 424B3
Source: 0001213900-25-008874
Chunk: 910

Company: OSR Holdings, Inc.
Filing Date: 2025-01-31
Form: 424B3
Chunk 910
---
        |     |      |     |      |     |      |     |      |     |      |     | 0.9314 |   |     | 0.8080 |   |     | 0.7010 |   |     | 0.6081 |   |     |  0.5276 |   |     | 0.4577 |   |     |  0.3970 |   |     | 0.3445 |   |     | 0.2988 |   |     | 0.2592 |   |     |  0.2249 |   |
| Present Value of FCF |     |        |     |      |     |      |     |      |     |      |     |      |     |    (89 | ) |     |   (945 | ) |     | (4,494 | ) |     |  7,362 |   |     |  (1,726 | ) |     |    145 |   |     |    (857 | ) |     |   (744 | ) |     |     81 |   |     |  2,319 |   |     |   1,389 |   |
| rNet Present Value   |     | 21,574 |     |      |     |      |     |      |     |      |     |      |     |        |   |     |        |   |     |        |   |     |        |   |     |         |   |     |        |   |     |         |   |     |        |   |     |        |   |     |        |   |     |         |   |

Annex I-24

Estimating Future Cash Flows to Calculate Enterprise Value Vaximm AG Schwannoma NF2 – 2 / 2

| Currency: USD k      |     |        |     |    FY35 |   |     |    FY36 |   |     |    FY37 |   |     |    FY38 |   |     |    FY39 |   |     |    FY40 |   |     |    FY41 |   |     |    FY42 |   |     |    FY43 |   |     |    FY44 |   |     |    FY45 |   |     |    FY46 |   |     |    FY47 |   |
| Revenue