Net Cost Savings from Negotiated First-Line Access to Suzetrigine
Negotiating a lower price for suzetrigine in exchange for first-line access without patient or prescriber barriers generates large savings for CMS over the next ten years.
Incremental 10-Year CMS Fiscal Impact vs StatusQuo: Price2 at $2/pill
| Metric | 10-Year Value |
|---|---|
| Additional avoided OUD medical care | -$13.0B |
| Additional avoided opioid drug cost (index + refills) | -$3.0B |
| Additional CMS savings | -$16.0B |
| Additional CMS suzetrigine drug spend | +$1.1B |
| Incremental net CMS savings vs StatusQuo | -$15.0B |
| Additional new OUD cases prevented in CMS beneficiaries | 664K |
Acute-pain label only, 2027-2036. Rows are incremental versus the modeled StatusQuo current-access comparator. Negative values = money CMS does not spend; positive = money CMS does spend. OUD medical savings use the incremental cost attributable to an OUD diagnosis ($5,900/yr = Medicare OUD PBPY $15,464 minus non-OUD PBPY $9,558, Drug & Alcohol Dependence 2023).
Incremental 10-year CMS savings versus status quo.
Increased Suzetrigine Adoption and Patient Impact
Avoided opioid prescriptions reduce the probability that a CMS beneficiary develops opioid use disorder.
Total opioid prescriptions in CMS are projected to be reduced by 39.4%–51.1% at year ten, from 58.6 million to 35.5 million with first-line access for acute pain and from 58.6 million to 28.7 million if chronic pain is added to the label as expected in 2027–2028.
Historical CMS opioid claims and modeled future opioid prescribing with and without first-line suzetrigine access.
Total new OUD cases prevented by suzetrigine adoption in CMS beneficiaries over the 10-year window, comparing status quo versus negotiated access.
Cumulative new OUD cases prevented by suzetrigine adoption in CMS beneficiaries, 2027–2036.
Cumulative OUD-attributable deaths avoided through suzetrigine adoption in CMS beneficiaries, 2027–2036.
Current Obstacles for Suzetrigine Adoption in CMS
Suzetrigine received FDA approval in January 2025 for moderate-to-severe acute pain. In its January and February 2026 public updates, Vertex said JOURNAVX had more than 550,000 prescriptions written and filled through year-end 2025. The main obstacles to adoption are:
Non-preferred coverage and cost sharing
In CMS, suzetrigine is currently treated as a non-preferred branded option that often carries materially higher patient cost sharing than a generic opioid. The model uses that gap as one of the reasons first-line uptake remains slow under current access conditions.
Prior authorization and launch-phase utilization management
Prescribers often face approval friction before dispensing suzetrigine in high-volume acute-pain settings.
Fail-first pressure toward cheaper analgesics
Opioids are cheap, already on every formulary, and sit as the default option in most acute-pain workflows. That makes them the path of least resistance over suzetrigine unless CMS explicitly removes the friction and encourages prescribing.
First-line access will dramatically increase adoption of suzetrigine
Our model is conservative about how quickly providers will switch from opioids to suzetrigine once first-line access is established. In practice, the transition could happen materially faster than modeled if prescriber workflows, formulary defaults, and patient demand all shift in the same direction.
Negotiated CMS net price per pill for each scenario, shown against the industry production COGS band ($0.20–$0.55/pill) and the $15.50 WAC list reference.
Share of CMS addressable opioid Rx receiving suzetrigine by year.
Annual suzetrigine prescriptions to CMS beneficiaries, 2027–2036.
What CMS spends on opioids today
CMS pays for the opioid prescriptions themselves (cheap per-Rx but large volume), and opioids drive refills and a non-OUD persistence tail that suzetrigine does not have, because it is non-addictive.
- CMS would spend approximately $8.6B on generic opioid prescriptions (index Rx + refills + non-OUD escalation) for the addressable acute-pain pool over 2027–2036 if no substitution occurred.
- Using CASPR's projected by-drug substitution mix for the acute addressable market, the weighted opioid index-Rx comparator is $17.5/Rx, rounded to $18/Rx in the core model.
- Applying a 1.5× refill-and-escalation multiplier captures the empirical reality that about 30% of acute opioid prescriptions get at least one refill (Shah MMWR 2017) and about 6% of opioid-naive patients develop persistent non-OUD opioid use beyond 90 days (Brummett JAMA Surgery 2017).
The mix below is the CASPR projection of which acute opioids suzetrigine most plausibly displaces. CASPR's own methodology labels this by-drug breakout as directional rather than a direct CMS drug-level audit: it starts with placeholder national drug shares, applies drug-specific acute/replaceable weights, and scales the result to the 50.4% addressable acute market.
Across the four most-prescribed acute opioid classes, roughly 50% of today's U.S. opioid prescriptions are plausibly substitutable by suzetrigine, with hydrocodone/APAP alone accounting for most of that pool. This figure reflects the acute-pain opportunity only; the substitutable pool expands further if and when suzetrigine's label extends to chronic pain use cases.
| Projected Substituted Drug | Share Of Acute Substitutable Pool | DEA Schedule | OUD-Risk Score (directional) | Substitutability Weight | Modeled CMS Index-Rx Cost |
|---|---|---|---|---|---|
| Hydrocodone/APAP (short-acting) | 60.3% | II | 6 / 10 | 0.80 | $15 |
| Oxycodone (short-acting) | 13.8% | II | 7 / 10 | 0.60 | $25 |
| Tramadol | 12.3% | IV | 5 / 10 | 0.50 | $13 |
| Codeine combinations | 8.0% | III | 3 / 10 | 0.70 | $18 |
| Morphine/Hydromorphone | 3.9% | II | 6 / 10 | 0.30 | $30 |
| Long-acting opioids | 1.6% | II | 9 / 10 | 0.10 | $50 |
| Pool-weighted acute mix average | 100.0% | — | 5.82 / 10 | 0.70 | $17.5 |
| Substitution-weighted average (of substituted Rx) | — | — | 5.80 / 10 | — | — |
OUD-risk scores are directional 0–10 composites of DEA schedule, persistent-use rate vs. hydrocodone, per-drug OUD-progression literature, and abuse-liability data. Sources per drug in data/opioid_mix_costs.csv (column oud_risk_basis).
Does substitutability track inversely with addiction potential?
A reasonable concern is that the most substitutable opioids in the addressable pool might also be the least addictive, which would mute the OUD-prevention benefit of substitution. The volume-weighted numbers in the table say the opposite: the average OUD-risk score across the entire addressable pool is 5.82 / 10, and the average OUD-risk score across the prescriptions that would actually be substituted (each drug weighted by its share × substitutability) is 5.80 / 10. The two averages are essentially identical, which means substitution is not preferentially targeting the low-risk corner of the pool.
The intuition: hydrocodone/APAP is roughly 60% of the addressable acute pool by itself, is Schedule II, sits in the upper band of the OUD-risk score, and is highly substitutable. Oxycodone IR adds another 14% at higher OUD-risk and moderate substitutability. The lower-risk corner (codeine combinations, tramadol) is meaningful but not dominant, and the highest-risk corner (long-acting Schedule II) is barely substitutable but is also a small share of the acute pool. The distribution shown in the figure below reflects this directly.
Bubble area is proportional to each drug's share of the CMS acute substitutable pool. Substitution is not preferentially targeting low-risk drugs: the substitution-weighted average OUD risk is roughly equal to the pool average, so substitution-driven OUD prevention is not cosmetic.
Where is suzetrigine being prescribed today?
JOURNAVX has been on the market since January 2025 and Vertex's public disclosures sketch a real-world prescribing footprint that maps closely to the high-volume, opioid-naive acute pool the model targets. As of mid-October 2025, more than 300,000 prescriptions had been filled, including roughly 170,000 in Q3 2025 alone, on the way to more than 550,000 prescriptions by year-end 2025. Vertex has described the prescriber base as including orthopedic surgeons, plastic surgeons, anesthesiologists, pain specialists, and dentists, and the use settings as joint replacement and repair, shoulder surgeries, fractures and sprains, and dental procedures, across hospital and retail pharmacy channels. The clinical-trial program that supports the label is concentrated in the same setting (about 87% orthopedic-surgery patients in the open-label safety study, with the remainder in plastic, otorhinolaryngologic, general, and urologic surgery). Acute opioid initiation in opioid-naive adults in exactly these settings is the population the headline OUD-prevention rate (Brat BMJ 2018, ~0.6% per acute course) is calibrated on, so the live-market prescribing pattern is consistent with — not diluting — the modeled benefit.
Sources: Vertex Q3 2025 results, Vertex full-year 2025 results, VA Pharmacy Benefits Management monograph (May 2025), and the JOURNAVX prescribing information. Setting-level prescribing volumes are described qualitatively in Vertex disclosures; granular per-setting Rx counts are not publicly broken out yet.
Pricing Scenarios
A range of potential negotiated prices from a CMS-Vertex access deal, with first-line positioning exchanged for lower per-pill economics.
Implementation framing: This analysis models a voluntary price-for-access framework, not immediate ordinary IRA negotiation. In this framework, Vertex would accept lower net pricing in exchange for broader, lower-friction access across participating CMS channels. Near-term implementation would likely require voluntary contracting with Part D sponsors/PBMs, Medicaid supplemental rebate arrangements, or a CMS Innovation Center-style model that standardizes terms for participating plans or states.
Relevant precedents include CMS Innovation Center voluntary drug models such as the Part D Senior Savings Model for insulin, the Cell and Gene Therapy Access Model for state Medicaid agencies and manufacturers, and CMS’s BALANCE Model announcement for GLP-1 access terms.
StatusQuo
Net Price
$11.00/pill
$165.00 / 7-day Rx
10-Year Net Impact
$-0.5B
CMS spend: $2.7B
Incremental net vs StatusQuo: baseline
Vertex revenue: $2.7B
Current pricing status quo
Price3
Net Price
$3.00/pill
$45.00 / 7-day Rx
10-Year Net Impact
$12.6B
CMS spend: $5.7B
Incremental net vs StatusQuo: +$13.1B
Vertex revenue: $5.7B
Price2
Net Price
$2.00/pill
$30.00 / 7-day Rx
10-Year Net Impact
$14.5B
CMS spend: $3.8B
Incremental net vs StatusQuo: +$15.0B
Vertex revenue: $3.8B
Price1
Net Price
$1.00/pill
$15.00 / 7-day Rx
10-Year Net Impact
$16.4B
CMS spend: $1.9B
Incremental net vs StatusQuo: +$16.9B
Vertex revenue: $1.9B
Price0.5
Net Price
$0.50/pill
$7.50 / 7-day Rx
10-Year Net Impact
$17.3B
CMS spend: $1.0B
Incremental net vs StatusQuo: +$17.8B
Vertex revenue: $1.0B
Basis for the StatusQuo price ($11/pill): Suzetrigine launched in January 2025 with a $15.50 WAC (Wholesale Acquisition Cost). The $11/pill StatusQuo figure is a modeling proxy for a current-access net price after typical launch-phase concessions and rebates; it is not a directly observed blended CMS net price. Actual Medicaid rebate mechanics and Medicare Part D net prices vary materially by state, plan, and contract.
Fiscal Impact of First-Line Suzetrigine Access
CMS savings come from two distinct sources. The smaller source is avoided opioid drug spend: the index Rx plus the refills and non-OUD escalation tail that suzetrigine does not have (suzetrigine is non-addictive, so refills are unnecessary). The much larger source is avoided CMS-paid OUD medical care.
10-year avoided CMS opioid drug spend comparing status quo versus negotiated first-line access, decomposed into index Rx cost (bottom, indigo) and refills plus non-OUD escalation (top, coral).
Gross CMS 10-year savings (before subtracting suzetrigine drug spend) comparing status quo versus negotiated first-line access. In both cases, avoided OUD medical care (top, indigo) dominates the fiscal line; avoided opioid drug spend (bottom two bars) is second-order. These bars show savings only; the offsetting cost of paying for suzetrigine is reported separately.
Annual CMS net fiscal impact (savings minus spend) by scenario, 2027–2036. Year 1 is modest because the prevented-OUD cohort starts small and the rolling medical-savings pool builds over time.
Where the savings accrue
The headline net-impact line is "CMS combined." That number is internally consistent for federal budget scoring, but the question of which stakeholder writes the smaller drug-spend check and pockets the much larger OUD medical-care savings matters for the politics of getting a deal done. Medicare Part D drug spend and Part D / Medicare Parts A and B medical savings sit on the federal balance sheet. Medicaid drug spend and Medicaid medical savings flow through the federal/state shared FMAP, so the gain accrues to two different appropriators. Vertex captures the suzetrigine net-price line. Society captures avoided productivity loss, criminal-justice cost, and lives saved on a separate accounting from the fiscal line.
Stakeholder breakdown of the Price2 ($2/pill) acute-only 10-year incremental impact vs. status quo. Federal Medicare Part D captures roughly 75% of the CMS net fiscal gain; federal Medicaid (FMAP share) captures another 17%; state Medicaid (non-federal share) captures the remaining 8%. Vertex captures incremental CMS-channel revenue. Societal benefits are shown separately and are not summed with the fiscal lines.
For the negotiated Price2 deal vs. status quo (10-year, acute-only):
- Federal Medicare Part D: ~$11.2B net fiscal benefit (about 75% of the CMS line).
- Federal Medicaid (FMAP share): ~$2.5B net fiscal benefit.
- State Medicaid (non-federal share): ~$1.2B net fiscal benefit, distributed across all 50 states roughly in proportion to Medicaid opioid-claims volume. Large-Medicaid states (California, New York, Texas, Florida) carry a meaningful share of this line.
- Vertex CMS-channel revenue: ~$1.1B incremental over the conservative status-quo baseline modeled here.
- Society (separate accounting): $18.7B productivity savings, $9.3B criminal-justice cost avoided, and 26,000 OUD-attributable deaths avoided in CMS beneficiaries.
Volume split: observed 2023 CMS opioid claims (Medicare 59.3M / Medicaid 20.0M / Total 79.3M). Medicaid federal/state allocation uses a blended 67% / 33% FMAP weighted across regular and ACA-expansion populations; per-state splits and Medicaid Drug Rebate Program flows shift this directionally and are not modeled here.
The political implication: the federal government captures the bulk of the fiscal upside (Medicare Part D + federal Medicaid ≈ 92% of the CMS line), while states share roughly 8% of the CMS upside on top of essentially the entire criminal-justice avoided cost (which is borne primarily by state and local governments). A blue state acting unilaterally on a Medi-Cal-only or CalPERS-only pathway can capture only its slice of the state-Medicaid line plus the criminal-justice and productivity benefits in its population. The federal Medicare/Medicaid lines are unavailable to a state-only deal. This stakeholder split is a major reason the federal pathway is the preferred channel where it is feasible; the state pathway is the right backstop and is analyzed in the companion California State Pathway Analysis.
Vertex Expected Revenue
In its January 11, 2026 and February 12, 2026 releases, Vertex said JOURNAVX had more than 550,000 prescriptions written and filled through year-end 2025, and prescription volume expected to more than triple in 2026 versus 2025. The company also guided to $500 million or more of combined 2026 non-CF product revenue across CASGEVY and JOURNAVX. Vertex did not, in those official materials, publish a JOURNAVX-only 2026 revenue target or a JOURNAVX-specific patent-life revenue forecast.
10-year Vertex CMS-channel revenue (indigo) and gross profit (teal) by pricing scenario, against this model's conservative status-quo baseline.
Potential Impact in Commercial Market
The core fiscal model is CMS-only, but the same policy could have meaningful spillover effects in the commercial market. If first-line use becomes routine in Medicare and Medicaid, that can reshape prescriber behavior, formulary expectations, and employer demand well beyond the public programs directly modeled here.
Commercial payers do not capture the full lifetime value of OUD prevention the way CMS does, because members often churn between plans and employers. Even so, lower opioid exposure can still matter financially through fewer refill cascades, lower short-run acute-care utilization, less disability, and less workplace disruption. The commercial opportunity should therefore be viewed both as a direct market opportunity for JOURNAVX and as a broader practice-pattern effect that could widen national adoption.
- Prescriber normalization matters. If CMS makes suzetrigine first-line in common acute-pain settings, clinicians gain familiarity using it in surgery, emergency care, dentistry, and primary care. Commercial prescribing could rise even without identical private-payer rules simply because the drug becomes part of routine care pathways.
- Employer economics differ from CMS economics. Commercial plans capture less of the long-tail OUD-prevention value because of churn, but employers still face meaningful near-term costs from opioid-related disability, absenteeism, and avoidable complications. That can still make opioid-sparing acute-pain treatment economically attractive.
- CMS can anchor private-market expectations. A large public deal could establish a reference point for price, access, and clinical expectations that commercial payers may partially follow. Even partial imitation in private formularies could materially expand total treated volume beyond the CMS-only numbers shown in this report.
Further Acceleration Strategies for Suzetrigine Adoption
CMS can do more than negotiate price and preferred placement. If the agency also uses implementation levers to make non-opioid prescribing routine at the point of care, the rate of adoption could increase materially, which would greatly expand both fiscal savings and societal benefits.
- Explicit first-line prescribing guidance. CMS could issue sub-regulatory guidance, preferred-drug recommendations, and quality-oriented communications that frame suzetrigine as the default first-line pharmacologic option for short-term acute pain in opioid-naive patients when clinically appropriate.
- Combination-therapy protocols with APAP. CMS could encourage standardized acute-pain pathways that pair suzetrigine with acetaminophen (APAP) before escalating to opioids, especially in common outpatient, dental, surgical, and emergency-department pain scenarios where multimodal analgesia is already familiar to prescribers.
- Opioid justification requirements for short-term acute pain. CMS or CMS-aligned plans could require prescribers to document why an opioid is being selected instead of suzetrigine for routine short-duration acute-pain use cases, creating a clear administrative nudge away from default opioid prescribing.
- Clinical decision-support and EHR defaults. CMS could work with health systems, Part D sponsors, Medicaid managed-care plans, and major EHR vendors to place suzetrigine-based acute-pain order sets higher in prescribing workflows and make opioid alternatives easier to choose in real time.
- Plan-performance incentives tied to opioid avoidance. CMS could build opioid-exposure reduction, non-opioid first-line use, or post-procedural opioid-sparing metrics into plan oversight and quality-improvement efforts so payers have operational reason to drive uptake instead of merely allowing it.
- Targeted provider education in high-volume acute-pain settings. Focused education for emergency medicine, primary care, dentistry, orthopedics, and ambulatory surgery could reduce launch-phase inertia and accelerate comfort with suzetrigine in exactly the settings that generate a large share of avoidable first opioid exposure.
Additional Fiscal Benefits from Likely Chronic-pain Label Expansion
Vertex is currently running two Phase 3 suzetrigine studies in painful diabetic peripheral neuropathy. In its August 4, 2025 results, Vertex said it would not advance painful lumbosacral radiculopathy into Phase 3 and would instead prioritize a second DPN Phase 3 study; in its January 11, 2026 pipeline update, Vertex said it expects to complete enrollment in both DPN studies by the end of 2026.
Illustrative upside comparison only: acute-pain label only (the base case) versus a future chronic-label scenario under the same simplified regimen structure.
Sensitivity
One-at-a-time sensitivity analysis on Price2 10-year CMS net impact. Each bar shows the result of a fresh Price2 model rerun with one assumption moved to its low or high setting.
Appendix 1: Societal impact of CMS action, separate from the CMS fiscal line
These benefits flow to society but are not paid for by CMS and are therefore not included in the core net-impact numbers above.
All values are 10-year cumulative for Price2 ($2/pill), acute-pain label only.
Components of 10-year value under Price2. The top bar is total CMS savings in the core fiscal line; the other three are societal externalities.
Appendix 2: Other Federal Channels
This section is supplemental. The core report is CMS-only. The VA, DoD/TRICARE, and IHS together fill millions of additional opioid prescriptions per year and could potentially benefit from similar pricing, but the estimates below are stylized directional extensions of the CMS framework rather than channel-specific actuarial forecasts.
| Channel | Annual opioid Rx | Population | $/opioid Rx (eff.) | Effective modeled $/OUD-yr | Price2 net 10-yr fiscal savings |
|---|---|---|---|---|---|
| VA (Veterans Health Administration) | 4.5M | 9.1M | $11.20 | $3,404 | $0.5B |
| DoD (DoD/TRICARE Military Health System) | 2.5M | 9.5M | $22.50 | $8,091 | $1.0B |
| IHS (Indian Health Service) | 0.3M | 2.8M | $8.40 | $5,033 | $0.1B |
Source basis for effective modeled $/OUD-yr column: Displayed values are effective modeled averages over the 10-year window, not raw annual source assumptions. VA = VA opioid stewardship reporting and VHA OUD utilization trends (VA News, 2023; JAMA Network Open, 2024). DoD/TRICARE = DHA/TRICARE enrollment and Military Health System pain-care framework synthesis (DHA TRICARE Numbers; Pain Medicine, 2023). IHS = IHS profile and opioid stewardship reporting (IHS Profile, Oct. 2024; IHS Opioid Stewardship Data).
Stylized appendix estimate: 10-year net fiscal impact across all four federal payers (CMS + VA + DoD + IHS) for each pricing scenario. Under these simplifying assumptions, federal channels beyond CMS add roughly 10% to the CMS-only fiscal line under the negotiated deal.
- Stylized directional estimate only: under Price2, the four federal payers together net approximately $15.9B in 10-year fiscal savings ($14.5B CMS plus $1.5B VA/DoD/IHS combined) and prevent approximately 824K new OUD cases in their combined beneficiary populations.
- VA's marginal opportunity is smaller than naive scaling would suggest because the Opioid Safety Initiative has already cut VA opioid prescribing 67% from its 2012 peak.
- IHS direct-care volume is small but each prevented case has disproportionate weight given the AI/AN overdose burden.
Appendix 3: Limitations in Typical CMS Drug Management Levers
These are important obstacles to consider when implementing this policy if maximum efficacy is the goal.
- Medicare Part D drug coverage is delivered through private PDP and MA-PD plans, not a single national formulary. Source: Medicare Part D; Medicare health plans.
- Under the current Medicare Drug Price Negotiation Program, CMS can negotiate a Maximum Fair Price for eligible selected drugs, require formulary inclusion, and use formulary review to scrutinize non-preferred placement or more restrictive step therapy / prior authorization than comparable drugs. Source: CMS final negotiation guidance for initial price applicability year 2027.
- CMS has said it is not currently imposing uniform national tier-placement or utilization-management rules for selected drugs, and ordinary small-molecule negotiation is not a near-term tool for a product first approved in January 2025 like suzetrigine. Source: CMS final negotiation guidance for initial price applicability year 2027.
- A true “first-line everywhere, opioid-like copay, no PA, no step therapy” policy would likely require a stronger mechanism than ordinary IRA negotiation alone, such as a CMMI model, tighter bid and formulary conditions, or legislation. Source: CMS Medicare $2 Drug List Model page; CMS final negotiation guidance for initial price applicability year 2027.
Appendix 4: Diversion-Seeded OUD Sensitivity
The core fiscal line counts only OUD developed by the index patient who receives an opioid prescription. It does not count OUD that develops in a non-recipient who later uses pills diverted from that patient's leftover supply. Suzetrigine has no diversion tail because it is non-addictive, has no street value, and produces no withdrawal or craving, so substituting suzetrigine for an opioid Rx prevents both the index-patient OUD risk (already in the model) and the diversion-seeded OUD risk (currently excluded). This appendix quantifies what the headline would look like if the diversion pathway were added at three literature-bracketed rates.
Why this is presented as an off-by-default sensitivity. No peer-reviewed study reports a single direct conversion rate from "leftover opioid pill" to "new OUD case in a non-recipient." Any quantitative estimate must layer multiple inputs (unused-pill rate, diversion rate, exposure-to-use rate, use-to-OUD rate), each carrying its own uncertainty. Including a layered estimate in the headline would create an attack surface in peer review. Reporting it as a sensitivity preserves the conservative posture of the core fiscal line while making the upside visible to the reader.
Two-step derivation
Bottom-up (Bicket-anchored). Start from Bicket et al., JAMA Surgery 2017: 42 to 71 percent of post-surgical opioid tablets are unused (use 60 percent central). Apply assumed downstream rates: roughly 15 percent of leftover pills reach a non-recipient (literature ranges; central estimate is conservative because most leftover pills go to disposal, hoarding by the patient, or take-back programs). Roughly 5 pills per first-exposure event (typical pattern from drug-use ethnography). Roughly 5 percent of first-exposure individuals progress to repeated nonmedical use, and roughly 7 to 10 percent of repeated nonmedical users develop OUD within several years (NSDUH cohort follow-ups; Florence et al. 2016). The resulting central estimate is approximately 0.20 percent per avoided Rx (sensitivity range 0.05 to 0.40 percent).
Top-down (NSDUH cross-check). The 2023 SAMHSA National Survey on Drug Use and Health reports approximately 8 to 9 million past-year nonmedical opioid users. The "source of misused pain reliever" question consistently shows that roughly half of those users obtained the drug from a friend or relative for free (the diversion pathway, as opposed to direct prescription, theft, or purchase). About 8 to 10 percent of past-year nonmedical users go on to develop OUD within several years. That implies roughly 360,000 to 450,000 new OUD cases per year with a diversion lineage. Dividing by the approximately 125 million annual U.S. opioid Rx gives an upper-bound rate of about 0.3 to 0.4 percent per Rx (this is an overestimate because not every diversion-lineage OUD case traces to a current-year prescription; some leftover pills date back many years). The two methods agree on the order of magnitude.
Bottom-up derivation cascade. The central estimate (~0.20 percent per avoided Rx) emerges from layered probabilities, each with its own uncertainty band; treat the result as bracketed sizing rather than a point estimate.
Sensitivity impact on Price2 headline
Adding the diversion-seeded OUD term at the three literature-bracketed rates lifts the Price2 incremental net CMS savings as follows. The base-case Price2 fiscal line is unchanged.
| Diversion rate | Per-Rx OUD risk | Additional OUD prevented | Additional deaths avoided | Additional CMS savings | New Price2 incr. net |
|---|---|---|---|---|---|
| Base case (no diversion) | 0.00% | +0K | +0 | +$0.0B | $15.0B |
| Low | 0.05% | +64K | +2,505 | +$1.3B | $16.2B |
| Central | 0.20% | +255K | +10,020 | +$5.0B | $20.0B |
| High | 0.40% | +509K | +20,039 | +$10.0B | $25.0B |
Even at the conservative low rate, diversion adds roughly $1.3B to the Price2 headline; at the central rate, roughly $5.0B; at the high rate, roughly $10.0B. Suzetrigine's lack of a diversion tail is therefore a real upside that the core fiscal line excludes by design.
Interpretive guardrails.
- This appendix is a sensitivity, not a base-case revision. The headline Price2 figure of $15.0B remains the analytically defensible point estimate for the report.
- The central 0.20 percent rate sits roughly one-third of the way between the bottom-up Bicket-anchored derivation and the top-down NSDUH cross-check. Both derivations carry layered uncertainty; the range bracket (0.05 to 0.40 percent) is wider than either method alone would imply, on purpose.
- The fiscal-savings calculation uses the same effective per-prevented-OUD value the model produces for the Price2 cohort (about $19.6K cumulative within the 10-year window, reflecting partial-window cohorts in years 6 through 10). It does not assume a different OUD-care cost for diverted-lineage versus index-patient cases.
- The diversion contribution is monotonically positive across all parameter ranges. There is no sensitivity case in which diversion makes the deal worse, only cases in which the upside is larger or smaller.
Assumptions
| Parameter | Base | Range | Units | Source |
|---|---|---|---|---|
| OUD incidence per avoided ACUTE CMS opioid Rx | 0.006 | 0.003 - 0.010 | fraction | Brat, BMJ 2018 |
| OUD incidence per avoided CHRONIC-label regimen-equivalent | 0.020 | 0.010 - 0.030 | fraction | Shah, MMWR 2017 |
| Avg years of CMS coverage per new OUD case | 5.0 | 3.0 - 8.0 | years | MACPAC, June 2025 |
| Incremental annual CMS medical cost attributable to OUD | 5900 | 4000 - 8000 | USD | Drug & Alcohol Dependence, 2023 |
| Net CMS cost per avoided generic opioid INDEX Rx | 18.00 | 12.00 - 30.00 | USD | CMS NADAC pricing |
| Refill-and-escalation multiplier on opioid index cost | 1.50 | 1.20 - 1.90 | ratio | Shah, MMWR 2017 |
| CMS share of total US OUD medical cost | 0.55 | 0.45 - 0.65 | fraction | MACPAC, June 2025 |
| OUD-attributable excess all-cause mortality rate | 0.014 | 0.007 - 0.020 | fraction | Bahji 2020 meta-analysis + 2026 matched MOUD cohort |
| Value of a statistical life | 11600000 | 6000000 - 15000000 | USD | US DOT, 2023 VSL guidance |
| Suzetrigine production COGS per pill | 0.35 | 0.20 - 0.55 | USD | Hill et al., small-molecule cost analogs |
| Suzetrigine StatusQuo net price to CMS | $11.00/pill | $9 – $13 | USD/pill | Modeling proxy around the $15.50 WAC launch price rather than a directly observed blended CMS net price. Actual Medicaid rebate mechanics and Medicare Part D net prices vary by state, plan, and contract. |
| Observed CMS share of national opioid claims baseline | ~63% | 60% – 67% | share of national opioid claims | Reference crosswalk implied by official 2023 CMS Medicare and Medicaid opioid claims versus the CDC national dispensing denominator. The model now runs on an anchored CMS claims baseline rather than deriving CMS volume from a fixed share assumption. The CMS share has risen from ~40% in 2010 (Jena 2012) to ~63% in 2023 because U.S. opioid prescribing fell ~50% from its 2012 peak while Medicare enrollment grew ~30%, and CMS now anchors a much larger share of a much smaller national pool (Medicare 59.3M + Medicaid 20.0M = 79.3M ÷ ~125M CDC dispensing total). |
| CMS opioid baseline decline path | -3.5% in 2024, tapering to -1.1% by 2036 | - | annual change | Re-anchored CMS opioid-claims projection built from the same observed Medicare and Medicaid anchors, with national trend context from the CDC opioid dispensing series. It assumes the large mid-2010s decline has already occurred and the remaining decline gradually flattens over time. |
| Addressable substitutable share | 50.4% acute-only | +15pp with chronic label (phase-in Y2–Y3) | share of opioid Rx pool | Modeled share of opioid prescribing that suzetrigine could plausibly substitute under the acute-only case, with an incremental chronic-label expansion scenario, based on CASPR’s core proposal and substitutability analysis. |
| Stakeholder allocation: Medicare / Medicaid volume split | 74.8% / 25.2% | — | share of CMS opioid claims | Observed 2023 CMS national opioid-claim totals (Medicare 59.3M / Medicaid 20.0M, total 79.3M). Used only to allocate the combined CMS net-impact line into stakeholder buckets in Figure 16; does not affect the headline number. |
| Stakeholder allocation: Medicaid federal / state FMAP blend | 67% / 33% | 62% – 72% federal | share of Medicaid drug + medical spend | Blended FMAP across regular Medicaid (~62% federal national average) and ACA-expansion (90% federal). Used only for the stakeholder breakdown chart. Per-state splits, the Medicaid Drug Rebate Program, and supplemental rebates shift this directionally; this allocation is intentionally simplified and labeled directional. Source: KFF FMAP indicator. |
| Per-drug OUD-risk score (figure 17 only) | 0–10 directional composite | — | directional risk index | Constructed per drug class from DEA scheduling, persistent-use rate vs. hydrocodone (Thiels et al. BMJ 2019; Mayo Clinic), comparative OUD-progression studies (Stupinski et al. 2023), abuse-liability evidence (Comer 2021), and abuse-deterrent reformulation literature (Alpert et al. NBER 2017; Cicero & Ellis 2017). Per-drug basis stored in the oud_risk_basis column of data/opioid_mix_costs.csv. |
Methodology
Structure
For each of five pricing scenarios, the model computes 10 years of: (1) CMS suzetrigine drug spend = (addressable CMS opioid Rx) × (Bass-diffusion penetration) × 15 tablet-equivalents per modeled 7-day course (including the FDA loading dose) × net price per pill; (2) CMS savings = avoided generic opioid drug cost + avoided CMS-paid OUD medical cost. Net impact = savings − spend, reported both annually and as a 10-year cumulative total.
Adoption model
Bass diffusion curves N(t)/M = (1 − e−(p+q)t) / (1 + (q/p) × e−(p+q)t). Negotiated-access scenarios use a common first-line Bass curve (p=0.03, q=0.50, peak=85%) calibrated to the CASPR opioid-substitution analysis's Low-Cost parameter set.
StatusQuo uses a managed-access curve (p=0.015, q=0.30, peak=25%). The historical peak penetration of non-preferred branded analgesics launched against a cheap generic alternative (for example Celebrex in the COX-2/NSAID category and Lyrica in pain indications) typically plateaus at 15–25% of addressable volume even over 10-year windows under utilization management, prior authorization, and cost-sharing friction. Headline net impact in this memo is reported incremental to that status-quo trajectory.
OUD-prevention accounting
Two distinct windows:
- CMS medical savings (in core net impact): 5-year rolling window matching average CMS coverage duration per OUD beneficiary. Each new-prevention cohort contributes
$5.9K/yr × 5 yrs ≈ $29.5K per prevented case(incremental OUD-attributable CMS medical cost per beneficiary, from Drug & Alcohol Dependence 2023: Medicare PBPY $15,464 OUD − $9,558 non-OUD = $5,906 excess), spread across the window. - Societal impact (separate box): lag-1 cumulative pool, applying annual OUD-attributable excess all-cause mortality / productivity / criminal-justice rates to all prior prevented cases. Deaths and social benefits accrue for the full OUD lifetime (~15–25 years untreated), not just the CMS-coverage window.
Key methodology notes
- OUD-attributable mortality: 1.4%/yr base excess all-cause mortality per active OUD case. The construct is observed mortality among people with OUD minus expected mortality in a comparable non-OUD population, so it captures overdose plus non-overdose OUD-driven mortality without counting background deaths as caused by OUD. The sensitivity range is 0.7%/yr (overdose-only excess) to 2.0%/yr (observed OUD-associated all-cause mortality upper bound).
- OUD incidence by pool: the core acute-pain pool uses 0.6% per avoided course (Brat BMJ 2018). The optional chronic-label increment uses a separate 2.0% per regimen-equivalent proxy derived from higher-risk long-duration exposure literature.
- Discounting: headline totals are shown undiscounted in 2026 dollars; the model also computes a companion 3% discounted view in
output/results.jsonfor budget-style comparison. - Scope: CMS-only (Medicare Part D + Medicaid).
Known limitations
- The forward CMS baseline is a projection, not an observed post-2023 series. The model is anchored to official 2023 Medicare + Medicaid opioid claims and projected forward with a tapering decline path.
- Diversion factor is not counted in the core fiscal line. Unused post-surgical tablets (42–71% of dispensed) seed new-user OUD in non-recipients, but no peer-reviewed study quantifies the conversion rate.
- Managed Medicaid drug-encounter reporting gaps in T-MSIS (~10–15% in some states) may cause slight underestimation of Medicaid opioid Rx baseline.
- Chronic-pain label timing is uncertain. Vertex's January 2026 public update supports ongoing Phase 3 development, not a locked near-term label date. The acute-only view is therefore the primary policy baseline; the chronic section should be read only as an illustrative upside case.
- Vertex status-quo revenue baseline in this model is $2.7B of CMS-channel revenue over 10 years and is intentionally conservative.
Data Access
CASPR is happy to share the underlying data files, model code, and source citations with anyone interested in inspecting, reusing, or extending this analysis. Please reach out via caspr.org.
