According to the press release, at the closing of the reverse acquisition, the current 167,329,067 shares outstanding owned by the public will constitute 20% of the shares. The remaining 669,316,268, or 80%, will be owned by BudTrader/Grapefruit. At the conclusion of the transaction, there will be a grand total of 836,645,335 shares outstanding.
BudTrader has a user base of approx. 2.5M accounts - very sticky as they provide a market place for these users that they can’t find elsewhere.
According to a Forbes article from 2013 per user valuation of Facebook was $90.59 (market cap/number of users). At today’s market cap and public user numbers that would be somewhere around $250 per user. Median per user valuation for all social media, according to the 2013 Forbes article, was $111.07 per user. (Source)
The chart below is a look at how different social media IPOs and M/A’s valued their monthly active users. The average value per user in this range was $71. (Source)
Lastly - Craigslist. Harder to find good data, but this article estimates the company is worth about 3B. Craigslist is estimated to have at least 60M users, which comes out to an even $50 per user.
BudTrader @ $50 (cragislist estimate) per user… 2.5M x 50 = 125,000,000 / 836,645,335 = $0.1494 per share
@ $71 (IPO and M/A avg) per user = $0.2122 per share
@ $111 (Forbes median estimate) per user = $0.3317 per share
@ $250 (Current FB estimate) per user = $0.747 per share
So from this angle, the stock is worth anywhere from $0.15 to $0.75 per share today depending on which of these benchmarks you choose to compare it with. Not to mention it’s only up from here as the sector builds momentum and BudTrader continues to expand its number of registered, dedicated users.