Share price projections based on 100% revenu growth per year Assumpitons:
- Revenues approximately double every year as suggested by Mr. Halim
- Margins are 58%
- Expenses constrainted
- Share price based on 25x earnings
2016 | | 2017 | | 2018 | | 2019 | | 2020 | | In $US except sh. pr. |
Est. | | Est. | | Est. | | Est. | | Est. | | |
8.64 | | 17.50 | | 34.00 | | 69.00 | | 138.00 | | Annual Revenues |
3.59 | | 7.35 | | 14.28 | | 28.98 | | 57.96 | | Cost (65% Margin) |
5.05 | | 10.15 | | 19.72 | | 40.02 | | 80.04 | | Gross Margin |
15.10 | | 14.00 | | 15.84 | | 19.25 | | 23.40 | | Annual Expenses |
-10.06 | | -3.85 | | 3.88 | | 20.77 | | 56.64 | | Annual Earnings |
-7.0 | | -2.6 | | 2.6 | | 13.84 | | 37.76 | | Annual EPS (cents) |
0.36 | | 0.85 | | 1.42 | | 3.27 | | 6.54 | | C$ Share Price (E x 25) |
53 | | 128 | | 213 | | 491 | | 981 | | Market Cap (Can$) |