Liquidmetal Technologies Inc (LQMT)

[hiksan]

Below are some of the assumptions :
1 LM machine create 400 shot/day.
1 shot produced ~ 500g. If 1 shot can produced 8 phone case (presume 62.5g/phone case). 1 day LM m/c output ~ 3,200 phone case. 1 year output ~ 1,000,000/machine. 1 phone case asp ~ USD 20. 1 machine can generate USD 20M. Assume profit margin ~ 40% (USD 8M)
4 machines x 8M = USD 32M.
LQMT Stock price = ($32M/897M Shares)xP/E of 35x = $1.25 (*_*)