Marani Brands Inc. (MRIB)

[Matthew Berg]

Excellent factual numbers on how MRIB is already about to be worth $.002 a share and all of this has the current retail numbers based on 100% sell through of current shipped product and inventory.

2014 share price estimates based on actual production for the current year.

Current Production Capacity (Cases): 20,000 cases per month
Current Production Capacity (Containers): 10.5 containers per month (126 containers per year)
Actual Production (Cases): 1383

Revenue per bottle $17.54
Bottles per case = 6
Price per case = $105.24
Currently received container = $145,547 revenue

Production Revenue @ 20,000 cases per month = $2,104,800
Production Revenue @ 240,000 cases per year = $25,257,600
Actual Production Revenue @ 1,383 cases per year = $145,547

At 20% profit margin, the estimated Net Income at current production levels is $29,109 (P/E 40 = 0.002 share price)

However, due to their size and business model, I would estimate Marani can operate at a much lower cost than normal industry average.

30% profit margin: $29,109 (P/E 40 = 0.002 share price)

40% profit margin: $43,664 (P/E 40 = 0.003 share price)