On4 Communications Inc (ONCI)

[Stocksinmysocks]

This company is worth about 6M$ as of today

my estimation:

--> Present value of today’s earnings/excess compensation = 8M$
-->Total future earnings/excess compensation = 14M$

<--> 900K revenue a year (FMS 756K + MJ's + ...) (very low estimation)
<--> excess compensation 25K (costs for uplisting, fees,..)
<--> 2 continuous years
<--> Anticipated rate of earnings/compensation growth 10%
<--> Discount for lack of marketebility 25%

The anticipated growth is only 10% in my calculation, this can and will be much higher IMO. More like 50%...
Then this company would be worth 32M$ as of today, with anticipated growth of 104M$


IMO




-All posts are my own opinion. Do your own DD-