ICC International Cannabis Corp WLDCF

Calculations

[Ghosttrader11]

KerBer, u are still wrong with your calculations.

Somewhere it was said, that a 30ml bottle should contain native olive oil with 16,7 mg CBD extract per ml which means, that one bottle contains approximatly ~0,5g of CBD extract. At the beginning ICC Labs could produce 1g of CBD extract for 8$/g, dropping over time with more knowledge and experience earned in the process, targetting 4$/g. Concluding that, the production cost for one bottle of 30ml CBDiol should be around 4-5$ at the beginning, if you include the olive oil and the bottle itself.

In a news release previously announced ICC Labs stated that "The Company intends to produce up to 8 million 30-millilitre bottles of its branded cannabinoid oil, 'BIDIOL' with various concentrations and 3,000 kgs of pure CBD crystals upon completion of its laboratory."

Well, the full established laboratory could produce about 8 million 30 ml bottles and 3000 kg pure CBD crystals.
The price of CBD oil ranges widely, my calculation is based on a bottom lane retail price of 70 Cad per bottle.

revenue CBD oil: 8 mio * 70 Cad = 560.000.000 Cad
production cost CBD oil: 8 mio * 5 cad = 40.000.000 Cad
Other cost (botteling, selling, shipping, wages e.g.) ~ 100.000.000 Cad

earnings CBD oil: 420.000.000 Cad (~.75 margin)

In the internet I found 1 gram of pure CBD crystals for a retail price of 89.99 Cad. (https://www.buycbdcanada.ca/product/cbd-pure-crystal-isolate/). That means 1 kg is probably worth about 90.000 Cad

CBD crystals: 3000 * 90.000 = 270.000.000 Cad

This being said, with the laboratory being fully operational for 1 year and everything going after plan, there could be a potential revenue in the next few years of 830.000.000 Canadian Dollars.

However, the market isn't even that big in the next 1-2 years and some supply will be made by other companys.

That calculation should only show, what ICC Labs could be capable of without needing to make further investments into bigger production facilitys, if the demand is there.
Keep in mind that this is only a calculation based on the information of former news releases and own research and can differ a lot from the real numbers ICC will generate.

[KerBer]

Good post. I think at this stage we can agree we are only making educated guesses. I estimate production of ,7.6 million mls. of CBD, the company says 8 million. Company say they expect to sell a 30 ml of Bidoil for $35 US, ( approx. $45 CDN), you feel $70 is more reasonable. I think we can all agree that we are trading at can be described as a good entry point. The secret will be finding a market

[stranger5]

Dont forget the wild card being any findings of the bio medical research being done by the Pasteur institute of Montevideo could be patent pending for ICC , or an incidental finding could be owned by both ICC and Pasteur . A win win situation  !!  Also once Kalapa deal gets finalized ! I couldn't even put a number on this but know it will be many multiples of where it is now . This

[DoubleDownPmt]

Your numbers are similar to my calculations a few months ago. The revenue and earnings potential for the BIDIOL alone are absolutely staggering. The isolate will be a total cash cow, and there's simply no competitor at this price/cost and scale.  The market is in wait-and-see mode. Step 1: Harvest the flower to prove the grow capacity. Step 2: Extract and blend into bottles or