10$ stock$26.9 Million Operating Income first year with Mexico Project. Then comes sage ranch and solargram profits within canada itself. $46.5 Million operating income for second year. Onwards to year 5, $144 Million cash flow, slapping a P/E of x10 on there. Looking at roughly billion dollar MC. 10$ a share.