Troika Media Group Inc (fka TRKAQ)

[0210]

$2.59(High) or $1.06(Middle) or $0.08(Low):*** Pick and choose among Analyst Tom Yeung three(3) different TRKA scenarios, to arrive at TRKA's adjusted new and final $0.937 fair value

***Tom Yeung, CFA three(3) scenarios assigned 20+40+40% probabilities like CNN's Price Forecast Type, using peer company, PHUN as example, respectively.:
1). $2.59 (High): $13 x 68.7m O/S = $893.1m Mkt Cap/344.607m latest O/S;
2). $1.06 (Middle): $5.30 x 68.7m O/S = $364.1m Mkt Cap/344.607m latest O/S;
3). $0.08 (Low): $ 0.40 x 68.7m O/S = $27.5m Mkt Cap/344.607m latest O/S.

Another Bottom-Line Valuation Analysis: What's YOUR OWN personal TRKA Mkt Cap probabilities? Following a simple ongoing concern P/S valuation of 1x(Conservative) up to 10x(aggressive):
4). 1x say $500m on-going annual revenues: $1.45 pps or
5). 2x $500m on-going annual revenues: $3.90 or
6). 10x $500m on-going annual revenues: $14.52 pps

FINAL Note: TRKA May 15, 2023 to comply with $1.00 NASDAQ minimum market price.