SunWorks Inc (SUNWQ)

[Value_Fry22]

I feel you. How many are we expecting I forget?

Here are a few scenarios using 400 million outstanding and relatively tame revenue estimates.

1)
Q1 Q2 Q3 (Est) Q4 (Est) Total
Revenue 1,047 7,471 12,000 15,000 35,518
Share Count 400,000
Rev per Share 0.088795

Current Price 0.178
P/S Ratio Current 2.005

P/S Scenarios 6.5x 20x (Half of SOPW) 40x
Share Price $0.577 $1.776 $3.552

2)
Q1 Q2 Q3 (Est) Q4 (Est) Total
Revenue 1,047 7,471 15,000 20,000 43,518
Share Count 400,000
Rev per Share 0.108795

Current Price: 0.178
P/S Ratio Current: 1.636

P/S Scenarios 6.5x 20x (Half of SOPW) 40x
Share Price $0.707 $2.176 $4.352