Company: OSRH
Filing Date: 2025-01-29
Form Type: S-4/A
Source: 0001213900-25-007923
Chunk: 912

Company: OSR Holdings, Inc.
Filing Date: 2025-01-29
Form: S-4/A
Chunk 912
---
.1951 |   |     |  0.1693 |   |     |  0.1468 |   |     |  0.1274 |   |     |  0.1105 |   |     |  0.0959 |   |     |  0.0832 |   |     |  0.0722 |   |     |  0.0626 |   |     |  0.0543 |   |     |  0.0471 |   |     |  0.0409 |   |     |  0.0355 |   |
| Present Value of FCF |     |        |     |   3,467 |   |     |   4,289 |   |     |   4,853 |   |     |   4,253 |   |     |   3,727 |   |     |   3,265 |   |     |   2,852 |   |     |   2,495 |   |     |   1,816 |   |     |   1,269 |   |     |     831 |   |     |     483 |   |     |     210 |   |
| rNet Present Value   |     | 38,226 |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |     |         |   |

Annex I-23

Estimating Future Cash Flows to Calculate Enterprise Value Vaximm AG Schwannoma NF2 – 1/2 The company’s estimated operating cash flows for the pipeline of schwannoma NF2 are shown below.

| Currency: USD k      |     |        |     | FY19 |     | FY20 |     | FY21 |     | FY22 |     | FY23 |     |   FY24 |   |     |   FY25 |   |     |   FY26 |   |     |   FY27 |   |     |    FY28 |   |     |   FY29 |   |     |    FY30 |   |     |   FY31