Destiny Media Tech Inc (DSNY)

[Phil2010]

Just for all something to consider

we could asume on worst case G2 is not that disruptive (still needs The validation)

G2 potential is $ 5 bilion out if this 1% market Share Are 50 mill. Revenue, with The automated System DSNY will earn minimum 25 mil which is roughly 50 cent per Share.

Play Mpe market is 40 mil. Asuming they will do 20 mil rev., so they will earn minimum 20 mil, wich reflects another 40 cent per Share.

This results into 90 cent eps per year with 90 mil Revenue.

Asuming a valuation of 10 times eps This reflects into $9 per Share or roughly 450 mil market cap or5 times Revenue.

So thats how i See it, what means it doesn' t Need much for DSNY to really Take quickly of, just we Need The start from G2 validation.