Probility Media Corp. (PBYA)

[McThompson]

>>>>>>McThompson's PPS Analyst<<<<<<<

Float is somewhere between 7-30M based off last week's trading action. I want to say it's 25m.

8.9m FY17 revenue


1.

Let's assume: 25m Float

Market Cap = 25m x .016 = 400K

2.

Annuals Sales + Inventory Value

8.9m (revenue) + 7.9m (assets) = $16.8m Market Value

Note the multiple for mid-sized accounting firms are 1.5

1.5 x 7.9m (assets) = 11.85m Business Value

3.

Earnings Per Share (EPS)

8900000 - 0 (dividends) / 25,000,000

EPS = 8,900 / 25,000,000

EPS = $.36


This is valued at .36 minimum.

PBYA's value based off the float I assume is at .36 cents right now!

Given that we assume the float is around 25m. The approximate PPS around .36 cents.



McThompson. Out.