Here is what I see for EVE in 2020 :
Revenue: 50 000kg X 4000$/kg (very conservative) = 200M$ 
Cost of production : 50 000kg X 1,21$ (comes from Melinda)= 60M$
Other cost: 75M$ (Max) 
Profits: 65M$ or 0,22$/per share 
If we pay 12X profits, it’s a 2,68$ stock (12X0,22$)