February 21, 2012 | Salman Report | | | | | |
312.8 Mil INT Shares x .72 / share = $225,216,000 Mkt Cap | | | |
Value per user is defined as market capitalization divided by the number of users | |
$225,216,000 / 44,800,000 = $5.03 / user + Cash + other Division Valuations (.23 cents) = $5.26 |
Preceding User Valuation 44,800,000 Users @ $5.03 / User = $225,344,000 / 312.8 Mil Shares |
.72 cents / share | | | | | | | |
| | | | | | | |
June 1, 2012 | $5.03 / 162,000,000 User Monetized Value Estimate | | |
312.8 Mil INT Shares x $2.605 / share = $814,860,000 Mkt Cap | | | |
Value per user is defined as market capitalization divided by the number of users | |
$814,860,000 / 162,000,000 = $5.03 / user + Cash + other Division Valuations (.23 cents) | |
June 1 User Valuation 162,000,000 Users @ $5.03 / User = $814,86000 / 312.8 Mil Shares | |
$2.605 cents / share | | | | | | | |
| | | | | | | |
June 1, 2012 | Current Share Price Value | | | | |
312.8 Mil INT Shares x .405 / share = $126,684,000 Mkt Cap | | | |
Value per user is defined as market capitalization divided by the number of users | |
$126,684,000 / 162,000,000 = $.782 / user + Cash + other Division Valuations (.23 cents) | |
June 1 User Valuation 162,000,000 Users @ $.782 / User = $126,684000 / 312.8 Mil Shares |
40.5 cents / share | | | | | | | |
| | | | | | | |
Delta $2.61 - .41 = $2.20 | | | | | | | |
Upside Potential Rtn | | | | | | | |
636% | | | | | | | |