Road to Access guides
Planning toolReimbursement

Psychedelic Therapy Cost-Effectiveness Model

A reusable cost-utility, cost-effectiveness, and cost-benefit engine for psychedelic-assisted therapy, with illustrative parameter packs, evidence-status labels, and country HTA lenses.

Dutch cost discount
3%

ZiN 2024 base case; 4% remains a legacy scenario

Source: Zorginstituut Nederland

Effects discount
1.5%

Dutch reference case

Source: Zorginstituut Nederland

WTP tiers
20 / 50 / 80k

Severity-tiered EUR per QALY values

Source: Zorginstituut Nederland

Country lenses
5 + generic

UK, NL, SE, and CZ can apply sourced method defaults; DE remains route-first

Source: NICE, Gemeinsamer Bundesausschuss (G-BA), TLV, State Institute for Drug Control (SUKL)

Phase III status
Linked, not extracted

COMP005/006 public topline data are scenario provenance, not default remission or durability inputs

Source: ClinicalTrials.gov, COMPASS Pathways, ClinicalTrials.gov, COMPASS Pathways, COMPASS Pathways

At a glance

What to take from this page

  • The model treats psychedelic-assisted therapy as a short acute episode feeding a longer-term relapse and re-treatment process.
  • Durability is the main sensitivity because most value depends on how long remission lasts after the high-touch course.
  • The Dutch societal reference case can look materially different from a payer-only view once productivity and informal care are counted.
  • Country overlays change or explain methods; thresholds in non-euro systems are not automatically applied to euro-denominated outputs.
  • COMPASS Phase III material is linked for provenance, but default remission, relapse, and retreatment values remain scenario inputs until endpoint extraction is done.

Who this helps

Drug developers

Identify which outcomes and resource-use data need to be collected before appraisal.

Investors

Stress-test the value story against durability, perspective, and unblinding assumptions.

Payers

Inspect the assumptions that sit behind a QALY, ICER, NMB, and budget-impact claim.

Operators

Connect the delivery-cost spine to downstream healthcare, productivity, and informal-care offsets.

Cost-effectiveness and cost-benefit model

Run the HTA engine as scenarios, not a single point estimate

This is a deterministic first build from the current evidence pack. Every default is illustrative until the marked clinical, utility, cost, and eligible-population inputs are sourced.

Country HTA lens

Generic reference case: Planning model

Dutch-style societal reference case used as a transparent default

Lens

Perspective

Applies

Societal

The default includes healthcare, productivity, and informal-care layers.

Discounting

Applies

3% costs / 1.5% effects

This matches the 2024 Dutch reference-case setting used in the base model.

Threshold

Applies

EUR 80k per QALY

Used as the high-severity working tier, not as a formal reimbursement conclusion.

Support

Applies

Numeric defaults

This is a planning reference case, not a national HTA conclusion.

Reference case

Perspective

Horizon

Threshold

Discounting

Treatment assumptions

Comparator

Dropouts

Re-treatment

What changed from the generic base case

NMB shift

€0

At €80,000 per QALY

QALY shift

0.00

Current run minus pack default

Cost shift

€0

Societal run

Acute state routing

Remission25%
Response10%
Symptomatic or dropout65%

Dropout handling changes this routing even when rounded ICER outputs move only slightly.

Scenario table

Rows inherit the live controls above, then apply only the named scenario override.

Base case

Societal, five years, standard of care, full observed effect

ICER

€39,579 / QALY

NMB

€6,532

Delta C / Delta E

€6,396 / 0.162

Payer view

Drops productivity and informal-care offsets

ICER

€75,132 / QALY

NMB

€787

Delta C / Delta E

€12,142 / 0.162

Pessimistic durability

Higher relapse hazard

ICER

€71,208 / QALY

NMB

€1,139

Delta C / Delta E

€9,227 / 0.13

Optimistic durability

Lower relapse hazard

ICER

€15,395 / QALY

NMB

€12,860

Delta C / Delta E

€3,065 / 0.199

Lifetime horizon

Thirty-year proxy for lifetime modelling

ICER

€13,411 / QALY

NMB

€49,144

Delta C / Delta E

€9,898 / 0.738

Active comparator

Uses the pack's active-comparator placeholder when available

ICER

Dominant

NMB

€49,658

Delta C / Delta E

-€46,109 / 0.044

Expectancy discount

Shaves 30% from incremental QALYs

ICER

€56,541 / QALY

NMB

€2,654

Delta C / Delta E

€6,396 / 0.113

Worst-case stack

Payer view, high relapse, 70% expectancy adjustment

ICER

€152,551 / QALY

NMB

-€9,302

Delta C / Delta E

€13,837 / 0.091

Inputs and evidence

Used values are current model inputs; linked-only items are evidence to extract later.

Method

Used now

Generic reference-case methods

Societal view, 3% costs, 1.5% effects, EUR 20k/50k/80k tiers

The generic model starts from Dutch-style economic evaluation settings because the first reimbursement use case is the Netherlands.

Economic model3 sources

Clinical

Used now

Expectancy and unblinding stress test

100% base case, user-controlled down to 60%

The adjustment is a stress-test lever rather than an extracted efficacy estimate; it helps users ask whether value survives a smaller true effect.

Peer-reviewed2 sources

Clinical

Used now

Acute remission, response, dropout

25% remission, 10% response, 8% dropout

Current psilocybin defaults are scenario inputs. COMP005/COMP006 public topline data can inform short-term scenario presets, but exact remission mapping, dropout reconciliation, and denominator handling are still pending.

Scenario7 sources

Clinical

Linked only

COMPASS COMP005/COMP006 Phase III signal

Week-6 topline signal linked; not used to overwrite base defaults

COMP005 and COMP006 have registry and company-result material, including a program presentation. Week-6 MADRS effects and response-proxy values are useful for scenario work, but durability, remission mapping, retreatment, and long-run transitions remain incomplete.

Company release5 sources

Clinical

Used now

Relapse and durability

12% quarterly relapse hazard

The relapse hazard is deliberately user-editable because the access case depends on whether acute response persists over HTA-relevant horizons. COMP005/006 public materials do not yet justify replacing the base relapse curve.

Scenario4 sources

Clinical

Linked only

Supportive COMPASS studies

COMP001/003/004 support scenarios, not pivotal replacement

COMP001 and COMP003 registry results and COMP004 follow-up can support sensitivity analysis and durability architecture, but should not overwrite pivotal COMP005/006 base-case assumptions.

Registry3 sources

Utility

Used now

Health-state utilities

0.85 well, 0.70 responding, 0.55 depressed

Utility weights are placeholders aligned to economic-model stress testing rather than extracted EQ-5D values for this exact treatment pathway.

Placeholder2 sources

Cost

Used now

Delivery and downstream costs

EUR 6,000 acute course plus health, productivity, informal-care layers

The acute course follows the payment-bundle spine; downstream offsets remain scenario values until local resource-use and tariff work replaces them.

Scenario3 sources

Population

Used now

Eligible population and uptake

25,000 eligible, 5% annual uptake

Eligible population is a planning placeholder; it should be replaced with a country-specific TRD funnel before budget-impact use.

Placeholder2 sources

Tornado ordering

1. Relapse hazard

Very wide

Durability is the main value driver.

2. Perspective and productivity

Very wide

The societal layer can absorb the acute premium.

3. Expectancy adjustment

Wide

Applies directly to incremental QALYs.

4. WTP threshold tier

Wide

Depends on proportional shortfall.

5. Acute course cost

Moderate

Matters most before downstream offsets accrue.

6. Utility gap

Moderate

Bigger well-versus-ill gap means more QALYs.

Planning assumptions

Read these as planning ranges, not forecasts

Relapse hazard

Wide range

12% / quarter

Illustrative psilocybin-TRD base value pending European relapse curves beyond the currently visible follow-up window.

Acute course cost

Scenario

EUR 6,000

Placeholder delivery spine reconciled to the Payment Bundle default components; live tariff work should replace it.

Severity tier

Scenario

EUR 80k / QALY

High-severity tier is plausible for TRD and PTSD, but needs a formal proportional-shortfall calculation before assessor-facing use.

Country methods

Scenario

Mixed numeric and explanatory

The Netherlands can reuse the model's euro-denominated societal reference case; the UK, Sweden, and Czech Republic can apply perspective and discounting; Germany remains explanatory because AMNOG added benefit and comparator choice dominate the launch route.

Phase III inputs

Wide range

Not yet extracted

COMP005 and COMP006 sources are included as current evidence status. Week-6 MADRS and response-proxy figures can support scenario work, but the model does not overwrite default remission, dropout, relapse, retreatment, or long-run utility values from public topline materials.

Related evidence

Computed outputs in the model

OutputFormula or meaningWhy it matters
Incremental costTotal intervention cost minus total comparator costShows whether the intervention adds spend or saves cost overall.
Incremental QALYsQALY gain after the expectancy adjustmentCaptures the health-effect side of the value case.
ICERDelta cost divided by delta QALYsUseful for payer convention, but less stable near zero effect.
Net monetary benefitDelta QALYs times threshold minus delta costKeeps the result interpretable across all three Dutch threshold tiers.
Budget impactEligible population times uptake times payer net costSeparates cost-effectiveness from affordability.
Societal offsetPayer delta cost minus societal delta costShows how much value sits in productivity and informal care.

Comparator lessons built into the resource

ComparatorUseful lessonWhere the analogy breaks
Esketamine / SpravatoClosest clinic-delivered TRD precedent for supervised administration, monitoring, and HTA uncertainty.Esketamine is repeat-dosed and maintenance-based; psilocybin's claim depends more on long remission after a short course.
NICE depression appraisalsUseful modelling convention: decision-tree acute response feeding longer-term Markov relapse and utility states.The Dutch societal reference case and severity-tiered thresholds can lead to a different conclusion.
MDMA-assisted therapy for PTSDShows the same engine can generalise through a parameter pack and shows why unblinding stress tests matter.PTSD has high placebo-plus-therapy response, so the incremental effect is harder to infer from the raw remission rate.

These comparisons are modelling analogies, not claims that one reimbursement precedent can be copied directly.

Country lens behavior

LensWhat can change nowWhat remains explanatory
NetherlandsPerspective, discounting, and euro-denominated WTP tiers can apply to the live model.A formal proportional-shortfall calculation and Dutch tariff replacement still need to be done.
United KingdomNHS/PSS-like perspective and 3.5% discounting can apply.GBP thresholds are shown as method context only until currency and price-base handling exist.
GermanyNo numeric threshold is applied.The German lens focuses on AMNOG added benefit and appropriate comparator therapy.
SwedenSocietal perspective and 3%/3% discounting can apply.WTP remains explanatory because Sweden uses severity and reasonableness rather than an official hard threshold.
Czech RepublicPayer perspective and 3%/3% discounting can apply.CZK 1.2m/QALY and the 0.9m-1.2m caution zone are displayed as method context, not applied to euro outputs.

Country lenses are implementation scaffolding, not country-specific reimbursement advice.

Plain-English read

The model asks whether the upfront therapy episode is worth it

Psychedelic-assisted therapy concentrates a lot of cost at the start: screening, preparation, a long dosing session, monitoring, integration, and follow-up. The economic question is whether that upfront episode buys enough durable health gain, avoided care, and wider societal value to justify the spend.

The tool is built for sensitivity work. It lets a reader change the horizon, relapse hazard, perspective, threshold, comparator, dropout handling, re-treatment, and acute course cost, then see how the value case moves.

Model structure

A decision tree feeds a Markov model

The acute decision tree resolves each patient into remission, response without remission, non-response, or dropout, with a separate serious-adverse-event branch for cost and utility decrement.

Those acute outcomes then enter a Markov model with quarterly cycles across remission, partial response, symptomatic illness, re-treatment, and death. The model applies a half-cycle correction and keeps the compound-specific assumptions inside parameter packs.

Headline outputs

NMB is the main readout, ICER is secondary

The tool reports incremental cost, incremental QALYs, ICER, net monetary benefit at all three Dutch severity tiers, payer-versus-societal cost split, cost per additional remission, budget impact, and the value added by a longer horizon.

Net monetary benefit is the clearest headline because it remains interpretable when the incremental effect is small or when the intervention is close to cost saving.

Main uncertainty

Durability is the crux

A one-off or short-course treatment is only economically attractive if the effect lasts long enough to offset the acute service cost. The current model therefore makes the relapse hazard a front-and-centre input rather than a buried assumption.

The most useful next evidence is not another acute symptom score alone. It is a sourced relapse curve over twelve months and beyond, with re-treatment and rescue-care pathways measured prospectively.

Trial-data grounding

Current trial sources are provenance before they are inputs

COMPASS Phase III sources are linked because they are important current evidence, but the model does not yet treat company materials as peer-reviewed extracted endpoints. COMP005 and COMP006 week-6 MADRS effects and response proxies can inform scenario presets, while remission, dropout, relapse, retreatment, and long-run utility inputs stay labelled as scenario values until endpoints, denominators, and follow-up timing are harmonised.

That separation matters because HTA modelling often needs a longer horizon than the pivotal endpoint. A six-week or nine-week primary endpoint can support short-term effect, but the economic case still turns on what happens over months and years.

Cost-benefit layer

The societal and payer views answer different questions

The Dutch reference case is societal, so productivity loss and informal care belong in the base case. A healthcare payer may still see a net budget increase even when society sees a larger offset.

The tool reports both views side by side because that gap is the access argument and also the political problem: the value may appear outside the budget holder's own ledger.

Country lens

Country overlays change methods, not the therapy evidence

The country selector separates HTA method assumptions from the therapy parameter packs. The Netherlands can apply the euro-denominated societal reference case directly; the UK can apply NICE-style perspective and discounting but not GBP thresholds to euro costs; Sweden can apply societal perspective and 3% discounting while keeping WTP explanatory; the Czech Republic can apply payer perspective and 3% discounting while displaying, but not applying, CZK thresholds to euro outputs.

Germany is different: the lens stays route-first because AMNOG added benefit, the G-BA's appropriate comparator therapy, and price negotiation are more decision-relevant than a generic ICER cutoff.

The base comparator remains standard of care. Spravato/esketamine is a useful access precedent and a labelled active-comparator stress test, but it is not silently substituted into the base case.

Credibility lever

The model explicitly discounts for unblinding

Psychedelic trials are difficult to blind, and expectancy can inflate measured effects. The expectancy adjustment applies to incremental QALYs only, so users can test whether the case survives a smaller assumed true effect.

This is especially important for MDMA-assisted therapy in PTSD, where the 2024 FDA discussion made functional unblinding and trial conduct central to the evidence interpretation.

Evidence status

The defaults are illustrative until sourced

The interface now labels major input groups as peer-reviewed, registry-linked, company-release, economic-model, scenario, or placeholder evidence. That is intentionally less detailed than a full evidence dossier, but enough to stop placeholders from looking source-backed.

Relapse hazards, utilities, downstream healthcare costs, productivity costs, informal-care costs, eligible population, excess mortality, and proper remission rates still need source-grade replacements. The current build is useful for sensitivity work, threshold thinking, and evidence planning, not as a reimbursement submission.