Plastic2Oil Inc (PTOI)

[100% CORRECT DD]

JBII Stock Price Matrix and Report

Assumptions:
~110,000,000 O/S (Currently around 106,000,000 when factoring in Series B)
$80.00/barrel of oil
0.0165
See the sheet/tab at the bottom labeled P2O #'s, and change any # to your liking and receive corresponding stock prices in the table below.


# of P2O Processors EPS PE Stock Price
3 -0.020 200 $(4.07) The PE is likely to be in the 200+ range in the early days due to the
4 -0.004 200 $(0.76) disruptive nature of the technology, and the high profitability
5 0.013 200 $2.55 and replicability of the P2O processor
6 -0.001 200 $(0.15)

10 0.065 175 $11.45
12 0.099 150 $14.78
15 0.128 125 $16.02

20 0.181 75 $13.57
50 0.627 50 $31.36

You can change the PE Ratio or # of processors in the chart above to your liking, and it will instantly update the corresponding share price.

EPS has built in estimated expenses that ramp up as they move to outside sites