Supreme Cannabis Company Inc. (The) T.FIRE

3 Scenarios - Capacity/Revenue/EPS - Price Predictions

[Exponentialpick]

SPRWF Price Estimates - 2019
3 Scenarios
	100% Capacity	75% Capacity	50% Capacity
Kilo Grams	50,000.00	37,500.00	25,000.00
Total Revenue @ $6000 per kilo	$300,000,000.00	$   225,000,000.00	$          150,000,000.00
Estimated 25% Profit Margin	$   75,000,000.00	$     56,250,000.00	$            37,500,000.00
EPS @ 350 Million Shares	$                    0.21	$                      0.16	$                             0.11
50 Multiple	$                 10.71	$                      8.04	$                             5.36
40 Multiple	$                    8.57	$                      6.43	$                             4.29
30 Multiple	$                    6.43	$                      4.82	$                             3.21
20 Multiple	$                    4.29	$                      3.21	$                             2.14

Based on growth in this sector, I am assuming SPRWF will trade between 40x-50x multiples. Realistically I am prediting between 50-75% capacity. So anywhere between $4.29-$8.04 per share is possible in 2019 for SPRWF. Higher for FIRE.