Amazonas Florestal Ltd (AZFL)

[LOVE*PINK]

**Per PRs-Data-Math*94 Cents to $1.4 PPS Estimates*

AZFL has stated in their PR earlier that AZFL expect to have upwards of 2,000 gallons of High CBD Oil as a result of this first harvest. NOTE here, it says High CBD Oil.

http://www.marketwired.com/press-release/amazonas-florestal-ltd-today-announced-that-its-wholly-owned-subsidiary-amazon-hemp-otc-pink-azfl-2195845.htm

CBD oil is sold per Milligram(MG). For CBD, we found the fair and average market rate to be between .20 cents per milligram (low) and .30 cents per Milligram (high).

http://www.naturesalternativepdx.com/how-much-you-should-pay-per-gram-for-high-quality-thc-or-cbd-cannabis-oil/

Now, you convert 2,000 gallons into Milligram(MG).

2000 Gallons is equal to 239,652,856.8743 Milligram(MG). That is 239 Million Milligram(MG).

https://www.translatorscafe.com/unit-converter/en/concentration-solution/3-7/milligram%2Fliter-pound%2Fgallon%20(US)/

That means AZFL expects 239 Million Milligram(MG) of High CBD oil from first harvest of 100 acres.

Average Cost of High CBD oil is .25 cents per Milligram.

Multiply 239 Million Milligram with .25 cents.

239 Million High CBD X $0.25 cents per Milligram = $ 59,750,000.

That is 59 Million Dollars in Revenue from ONLY first harvest. We have another harvest of 100 acres coming in another 2 weeks.

So 59 Million Dollars X 2 = $118 Million in Revenue from harvesting 200 acres per cycle. They can harvest 2 times per year.

$118 Million X 2 times = $ 236 Million in Revenue per year.

Let’s calculate the Expected PPS.

http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pedata.html ;

$236 Million Revenue per year X x .40 Net Profit Margin = $94,400,000 NET INCOME

Net Income ÷ Outstanding Shares (OS) = EPS

$94,400,000 Net Income divide by 3 Billion (OS) = 0.0314 EPS. Actually, we should have divided by 1 Billion as Management owns 2B out of 3B.  

http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pedata.html

0.0314 EPS x 30 P/E Ratio(Agriculture estimate) = 0.94 Cents PPS Valuation . You can change Net Profit Margin and P/E ratio % and PPS can go up or down little. Any correction needed above, let me know by replying to this post.

If climate is good and AZFL does 3 harvests per year then PPS estimates comes to $1.4. For 1 Harvest PPS estimates is .47 cents. For 2 Harvests .94 cents and for 3 Harvests $1.4.

REMEMBER, Management owns 65% of Outstanding Shares

As of June 30th, 2017, officers, directors, control persons and shareholders who owned more than 4.99% of the issued and outstanding stock in AZFL are: Juan Carlos Ubieto (24.77%); and Green America Properties LLC whose control person is Salvador Vasquez (41.23%).

http://www.otcmarkets.com/financialReportViewer?symbol=AZFL&id=177485