RE:RE:RE:RE:RE:RE:Revenue forecastGood table. I would think an analysis which shows a 10 year proforma, discounted in present value terms would give an interesting NPV per share number. Some numbers could be a 13x to 20x PE mumtiple, and 12% discount rate to reflect the corporate loan rate.