Drug developers
Identify which outcomes and resource-use data need to be collected before appraisal.
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.
ZiN 2024 base case; 4% remains a legacy scenario
Source: Zorginstituut Nederland
Dutch reference case
Source: Zorginstituut Nederland
Severity-tiered EUR per QALY values
Source: Zorginstituut Nederland
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)
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
Who this helps
Identify which outcomes and resource-use data need to be collected before appraisal.
Stress-test the value story against durability, perspective, and unblinding assumptions.
Inspect the assumptions that sit behind a QALY, ICER, NMB, and budget-impact claim.
Connect the delivery-cost spine to downstream healthcare, productivity, and informal-care offsets.
Cost-effectiveness and cost-benefit model
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
Dutch-style societal reference case used as a transparent default
Lens
Perspective
AppliesSocietal
The default includes healthcare, productivity, and informal-care layers.
Discounting
Applies3% costs / 1.5% effects
This matches the 2024 Dutch reference-case setting used in the base model.
Threshold
AppliesEUR 80k per QALY
Used as the high-severity working tier, not as a formal reimbursement conclusion.
Support
AppliesNumeric defaults
This is a planning reference case, not a national HTA conclusion.
Perspective
Horizon
Threshold
Discounting
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
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
| Scenario | ICER | NMB | Delta C / Delta E |
|---|---|---|---|
Base case Societal, five years, standard of care, full observed effect | €39,579 / QALY | €6,532 | €6,396 / 0.162 |
Payer view Drops productivity and informal-care offsets | €75,132 / QALY | €787 | €12,142 / 0.162 |
Pessimistic durability Higher relapse hazard | €71,208 / QALY | €1,139 | €9,227 / 0.13 |
Optimistic durability Lower relapse hazard | €15,395 / QALY | €12,860 | €3,065 / 0.199 |
Lifetime horizon Thirty-year proxy for lifetime modelling | €13,411 / QALY | €49,144 | €9,898 / 0.738 |
Active comparator Uses the pack's active-comparator placeholder when available | Dominant | €49,658 | -€46,109 / 0.044 |
Expectancy discount Shaves 30% from incremental QALYs | €56,541 / QALY | €2,654 | €6,396 / 0.113 |
Worst-case stack Payer view, high relapse, 70% expectancy adjustment | €152,551 / QALY | -€9,302 | €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.
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.
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.
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.
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.
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.
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.
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.
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.
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
12% / quarter
Illustrative psilocybin-TRD base value pending European relapse curves beyond the currently visible follow-up window.
EUR 6,000
Placeholder delivery spine reconciled to the Payment Bundle default components; live tariff work should replace it.
EUR 80k / QALY
High-severity tier is plausible for TRD and PTSD, but needs a formal proportional-shortfall calculation before assessor-facing use.
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.
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.
| Output | Formula or meaning | Why it matters |
|---|---|---|
| Incremental cost | Total intervention cost minus total comparator cost | Shows whether the intervention adds spend or saves cost overall. |
| Incremental QALYs | QALY gain after the expectancy adjustment | Captures the health-effect side of the value case. |
| ICER | Delta cost divided by delta QALYs | Useful for payer convention, but less stable near zero effect. |
| Net monetary benefit | Delta QALYs times threshold minus delta cost | Keeps the result interpretable across all three Dutch threshold tiers. |
| Budget impact | Eligible population times uptake times payer net cost | Separates cost-effectiveness from affordability. |
| Societal offset | Payer delta cost minus societal delta cost | Shows how much value sits in productivity and informal care. |
| Comparator | Useful lesson | Where the analogy breaks |
|---|---|---|
| Esketamine / Spravato | Closest 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 appraisals | Useful 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 PTSD | Shows 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.
| Lens | What can change now | What remains explanatory |
|---|---|---|
| Netherlands | Perspective, 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 Kingdom | NHS/PSS-like perspective and 3.5% discounting can apply. | GBP thresholds are shown as method context only until currency and price-base handling exist. |
| Germany | No numeric threshold is applied. | The German lens focuses on AMNOG added benefit and appropriate comparator therapy. |
| Sweden | Societal perspective and 3%/3% discounting can apply. | WTP remains explanatory because Sweden uses severity and reasonableness rather than an official hard threshold. |
| Czech Republic | Payer 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
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
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
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
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
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 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
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
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 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.