Integrated Ventures Inc (INTV)

[stervc]

Edited: INTV $5.00+ Valuation Per PR Confirmation…

This is an edited version of an earlier post I made. The major edits I will have reflected in a section at the end of this post.

******************************************************************************************************

Edited: INTV $5.00+ Valuation Per PR Confirmation…

To fully understand why I believe INTV is going to be worth north of $5.00+ in the near term, please follow the step by step rationale as I explain this logic. Understand too that INTV is not just a Bitcoin mining company, but it is a full blown Cryptocurrency company that does it all within the industry.

Also, INTV is no longer a speculative Bitcoin/Cryptocurrency/Blockchain play or trade. INTV has now transformed into an ”actual investment” as a force to be reckoned with within the Bitcoin/Cryptocurrency/Blockchain world.

The PR below confirms that INTV now has its 190 bitcoin mining machines in place and are now being installed to be up and running to start generating the initial Revenues of $38,000 and $31,000 EBITDA from such for the coming month which equates to $372,000 EBITDA for the year if there were no expansion consideration for INTV:
https://ih.advfn.com/p.php?pid=nmona&article=76150598

However, there are some things of special note that must be understood. The CEO of INTV is flying to New York this weekend to meet with investors and an IR Firm to bring on board as part of its current plan for major expansion. To give a little hint, INTV previously PR-ed that they are in the process of obtaining $5,000,000 in funding for expansion. INTV also previously PR-ed that they purchased 160 Mining units at a of $307,722 which equates to $1923.26 for the cost of one mining unit. Obtaining $5 Million in funding will allow them to have 2600 mining units. For the purpose of this post, I will remain conservative and not consider such funding and additional units for expansion. I will derive this $5.00+ valuation based on the 190 mining units they already own.

The company indicated that they are also ordering more shelving for more rigs that are coming too. This and much more was recently mentioned within some tweets within the Twitter site for INTV below:
https://twitter.com/IntVentures

The INTV PR below indicated that INTV is expected to generate Revenues of $1,100,000 and $750,000 EBITDA as this was when the price of Bitcoin was $4,250 as indicated within the PR too:
https://finance.yahoo.com/news/integrated-ventures-announces-purchase-bitcoin-130000090.html

The price of Bitcoin has now more than doubled as it has gone from $4,250 to $8,600+ since that earlier INTV PR and shows no signs of slowing down:
https://www.coindesk.com/price/

So given the Bitcoin mining machines and equipment that INTV now have in place, I think it’s very fair to believe that their Revenues of $1,100,000 and $750,000 EBITDA will be at least doubled to be Revenues of $2,200,000 and $1,500,000 EBITDA for the year. INTV mentioned that they will be going into the Ethereum world which will also bring in additional Revenues and EBITDA although I will not take into consideration to continue to keep this post conservative in nature.

The current Outstanding Shares (OS) for INTV is 8,288,337 Shares per the company and OTC Markets as INTV trades on the OTCQB as a fully reporting company that files with the SEC:

https://www.integratedventuresinc.com/
https://www.bitcolab.io/
https://www.otcmarkets.com/stock/INTV/profile

So now, I will derive the Fundamental Valuation based on all of what we now know from what I have indicated above considering its Outstanding Shares (OS) of 8,288,337 Shares.

EBITDA ÷ Outstanding Shares (OS) = EPS per EBITDA

$1,500,000 EBITDA Annually ÷ 8,288,337 Shares (INTV OS) = .1809 EPS per EBITDA

Now we must multiply the EPS per EBITDA by a Price to Earnings (P/E) Ratio to get a Fundamental Valuation to consider for where INTV could exist to trade. The P/E Ratio is the variable that is multiplied by the EPS to get where a stock should fundamentally trade compared to the other stocks within its Industry or Sector. The links below should help to better understand the P/E Ratio logic as being the growth rate to help assess the fundamental valuation of a stock:
http://investorshub.advfn.com/boards/read_msg.aspx?message_id=57154170
http://www.investopedia.com/terms/p/price-earningsratio.asp

Within the Bitcoin/Cryptocurrency Industry, there is no known official P/E Ratio, but I think given the new-found growth of the industry over any other industry within the market, I think we all could agree that using 30 would be deemed a fairly conservative number to use in my opinion.

Please understand, if one chooses to consider a lower number or a higher number, simply use the Substitution Property to replace such variable or any other variable to what you might choose to believe is a more fair variable to consider.

EPS per EBITDA x P/E Ratio = INTV Share Price Valuation

INTV EPS per EBITDA = .1809
Bitcoin Industry P/E Ratio = 30

.1809 EPS per EBITDA x 30 P/E Ratio = $5.42 INTV Share Price Fundamental Valuation per EBITDA

Important to note, the company plans to expand within its previously indicated Research & Development 1,000 square feet Laboratory and its 2,500 square feet Mining and Equipment Manufacturing facility as indicated below:
https://www.prnewswire.com/news-releases/integrated-ventures-launches-bitcolab-and-enters-a-fast-growing-crypto-currency-market-300525679.html

If INTV obtains the $5,000,000 in funding to expand, then I think one would get an idea of where INTV would significantly trade at significantly much higher levels than the valued $5.42 per share that I conservatively explained above.

v/r
Sterling

*************************************************************************************************************

Edited Thoughts

The reason I made this post was to show that no matter how you choose to valuate INTV… it should be trading in the dollars and not here at these levels.

I have read comments and have spoken to a few different people with thoughts regarding the post above and all have had legitimate thoughts. I would have to create a few different valuation posts if I take everyone’s thoughts into consideration. To keep it simple, I simply recommend using the Substitution Property and make any change to any variable to make such thoughts make sense to your liking. Respectfully, the post is not the gospel and is only to be used as a frame to have to be able to help paint your own picture that makes sense to you.

Something else important to note… the valuation does not take into account any of the expansion plans that INTV is currently executing for growth… the valuation does not take into account the up to 2,500 to 2,600 additional Bitcoin Mining Machines if they obtain the $5,000,000 in funding that was PR-ed to be in queue. The valuation above only takes into account the 190 Bitcoin Mining Machines.

v/r
Sterling