Green Stream Holdings Inc (GSFI)

[RGJack]

EGOH 0.056+ PPS Valuation Consideration

1) Proposed Valuation of recently acquired Pure Mobility International = $5.2 Million, note that this is last year BEFORE contract news

http://www.sec.gov/Archives/edgar/data/1606698/000109690615000085/alpine4exh101.htm

2) Eagle Oil Holding (EGOH) AS = 2.5 Billion

http://nvsos.gov/sosentitysearch/CorpDetails.aspx?lx8nvq=ASSSCzNzM0IV3WlExdFufw%253d%253d&nt7=0

Fully diluted minimum PPS valuation based on Pure Mobility Assets only = 5.2 million / 2.5 Billion = 0.0021 PPS

3) 20M/year for next 10 years contract news

http://eagleoilholdingco.com/press-release/03/eagle-oil-holding-company-inc-egohotc-lands-a-deployment-contract-for-turks-caicos-islands/

Now we factor in the 20M per year contract, we can do simple DCF analysis with discount rate of 10%, that gives you 135 Million which is the present value of the contract.

Now you are a 140 Million company with expected PPS of 140 million / 2.5 Billion AS = 0.056 fully diluted

Under Very Conservative Calculations:

0.0021 is 525% from here without contract news
0.056 is 14,000% from here with contract news