Pokerchanp projections 2017 to 2021 (with numbers) Annual revenue projections with year end sp with following assu;mtions:
C$ at .80
P/E multiple of 25
Unfortunately it seems that Stockhouse won't allow charts to bre pasted.
| 2017 | | 2018 | | 2019 | | 2020 | | 2021 | | | | |
| Est. | | Est. | | Est. | | Est. | | Est. | | Annual Values | |
| 14.1 | | 18.8 | | 17.4 | | 14.7 | | 10.0 | | VR Revenues | |
| 1.3 | | 7.0 | | 18.1 | | 51.7 | | 80.0 | | AR/MR Revenues |
| 0.2 | | 5.2 | | 13.8 | | 31.6 | | 70.0 | | DC Revenues | |
| 15.6 | | 31.0 | | 49.4 | | 98.0 | | 160.0 | | Total Q Revenues |
| 63% | | 63% | | 63% | | 63% | | 63% | | Margins | |
| 5.8 | | 11.5 | | 18.3 | | 36.2 | | 59.2 | | Cost (X% of Revenues) | | |
| 9.8 | | 19.5 | | 31.1 | | 61.7 | | 100.8 | | Gross Margin | |
| 15.3 | | 16.3 | | 18.3 | | 23.6 | | 29.6 | | Annual Expenses |
| -5.6 | | 3.2 | | 12.8 | | 38.1 | | 71.2 | | Annual Earnings |
| 171 | | 171 | | 190 | | 190 | | 190 | | Shares Outstanding |
| -3.8 | | 1.9 | | 7.5 | | 20.0 | | 37.5 | | Annual EPS (cents US) |
| 0.73 | | 1.27 | | 2.11 | | 6.26 | | 13.08 | | Caalc'd sp in C $ | | |