Why don't you try to do a DCF. The problem is what WACC to use I would use a WACC of 15 % using PwC discounts for micro caps. Apple would have ca 6 %, http://www.stockresearching.com/2013/11/11/apple-inc-fundamental-analysis-wacc-cost-of-debt-and-cost-of-equity-aapl/