RE:Donville Kent highlight UI on pg. 9 I am a long-time subscriber of the ROE Reporter and I enjoy reading the insights prodived by the Donville/Kent team (DKAM). In their latest report, there is a paragraph dedicated to Urbanimmersive and there is a graph forecasting Urbanimmersive future revenues. DKAM believes that by 2025, UI will reach $16,300,000 in revenue. For fiscal year 2020 (ending June 30, 2020), UI posted revenues of 4,600,000 $, so if by 2025, UI achieves $16,300,000 in revenues that would represent an annual compounded growth rate of 28.8%.
Some of the growth will come from the current business and some will come from the deployment of $3,500,000 and from the $5,726,000 that will be received when the options and warrants are exercised.
What enterprise value will UI have, if by 2025, UI achieves $16,300,000 in revenues?
Using a simple rule of three
| 2020 | 2025 |
| Revenues | Revenues |
| $4,600,000 | $16,300,000 |
| Share price | Share price |
| $0.20 | $0.71 |
| Total return |
| 354% |
| Annual return |
| 28,8% |