Spectral Medical Inc T.EDT

Rough Valuation ——— MM & AP

[Gorf79]

MM/AP 

I've seen both your valuation analysis in the past.

I'm a business school grad but not as astute as you at valuing an as yet unleashed entity....I'm a marketing guy.

I know you both have a handle on the PMX valuation, but I'd love to see your Dialco valuations.

I'd conservatively calculate a 40-50% 5 year market share in Clinic for SAMI and a 65-75% share for DIMI over that same timeline. 

Based on the current fully diluted count of what? ... 265mil, what is your Dialco stand alone valuation tell you?

Thanks Man,

Gorf

[JohnnyCashMoney]

Did you quit farming? Who is going to feed the goats? FYI- you forgot to go to the AGM with your investor group 

[Gorf79]

You boys are slow on the draw so I ran my own calcs. Using an average industry multiple of the past 5 years of biotech ( 17 x) and an average penetration of 45% over 5 years I have a SP of $28.66. That assumes a 50% GM and a selling price of 25K for both SAMI and DIMI. Some other minor assumptions as well.......Those are a bit of a guess but got some insight from some reporting on Braun and Da

[Gorf79]

$28.66 USD BTW.

[Gorf79]

Excludes Canada.  I assume we have a need as well but that 10-15% revenue increase is completely ignored so I have followed suit.

[Gorf79]

On Canada alone, my same assumptions produce about $3.45 USD per share....

[Gorf79]

I'm about to jump on a bass boat but gotta tell you I'm at $53.79 a share for Spectral Medical all up all in using that same average multiple. That assumes some global EAA revenue but not a lot and is US only otherwise...

[JohnnyCashMoney]

What about the crooks at 4.06? Did your friends gettem? You are a smear of a reptile . I think you snakes should worry about cents before dollars

[Gorf79]

I spent some time as a Junior A fighter while in University back in the late 90's. I'm pretty sure you wouldn't say that to my face you POS !

[JohnnyCashMoney]

I guarantee I would! I would put on my Borat suit and T-Bag you. Bike racks, after school?

[JohnnyCashMoney]

Are there moments in life where you take stalk of who you are? Try it

[MMABStrader]

Is your $53.79 share price projection after the 1:10 reverse stock split?

[Gorf79]

$53.79 is from a dead start at 34 cents. My NPV on the ARC deal alone is $1.48 using a 65% penetration rate across all their sites x a conservative EBIDITA figure x a conservative industry multiple x and divided by some other minor variables... factoring in zero annual ARC growth in sites... Yep, I'll never show my calcs for free but that is what I have come up with.... 8 years in

[JohnnyCashMoney]

28 years farming goats. You definitely know sh@t.