Vapor Group Inc (VPOR)

[Tony_the_Tiger_1973]

This may be a bit of a hack job, but I made the assumption that they can increase revenues by 15% Q over Q, that they can maintain a 60% gross profit margin, and that many of the costs that come after are fixed or have little to no growth factor. From that we see that they will have their first profitable quarter in Q4 of this year. Further, I calculated the total future earnings over the next 5 years (the boom years), and came up with an estimate of $0.13 EPS. If we trade at 20x earnings that puts this stock at a fair value of $2.66 per share today. Wake up VPOR!

VPOR
Market Cap 26,080,000.00
Stock Price $0.078
O/S 334,358,974.36

REV GROSS PROFIT NET PROFIT
2014 Q1 $1,000,000.00 $600,000.00 $(248,000.00)
Q2 $1,150,000.00 $690,000.00 $(158,000.00)
Q3 $1,322,500.00 $793,500.00 $(54,500.00)
Q4 $1,520,875.00 $912,525.00 $64,525.00
2015 Q1 $1,749,006.25 $1,049,403.75 $201,403.75
Q2 $2,011,357.19 $1,206,814.31 $358,814.31
Q3 $2,313,060.77 $1,387,836.46 $539,836.46
Q4 $2,660,019.88 $1,596,011.93 $748,011.93
2016 Q1 $3,059,022.86 $1,835,413.72 $987,413.72
Q2 $3,517,876.29 $2,110,725.78 $1,262,725.78
Q3 $4,045,557.74 $2,427,334.64 $1,579,334.64
Q4 $4,652,391.40 $2,791,434.84 $1,943,434.84
2017 Q1 $5,350,250.11 $3,210,150.06 $2,362,150.06
Q2 $6,152,787.62 $3,691,672.57 $2,843,672.57
Q3 $7,075,705.76 $4,245,423.46 $3,397,423.46
Q4 $8,137,061.63 $4,882,236.98 $4,034,236.98
2017 Q1 $9,357,620.87 $5,614,572.52 $4,766,572.52
Q2 $10,761,264.00 $6,456,758.40 $5,608,758.40
Q3 $12,375,453.61 $7,425,272.16 $6,577,272.16
Q4 $14,231,771.65 $8,539,062.99 $7,691,062.99

Total Net Income $44,506,149.57
EPS $0.13
P/E of 20 ---> $2.66 /share