TELESTA THERAPEUTICS INC T.TST

Just Some Food for Thought

[redatnight]

Possibe Scenarios for Telesta Share Price in 2020
	Good	Better	Best
Price/Dose MCNA	$2,000	$2,500	$3,000
# Doses/Patient	16	20	24
Revenue/Patient	$32,000	$50,000	$72,000
# New Pat./yr.	25,000	30,000	35,000
Revenue (000)	$800,000	$1,500,000	$2,520,000
Profit Margin	10%	15%	20%
Profit	$80,000	$225,000	$504,000
Shares Outst.(000)	400,000	350,000	300,000
Earnings/Share	$0.20	$0.64	$1.68
P/E Ratio	8	10	12
Share Price	$1.60	$6	$20