TON Strategy Company (TONX)

[Nspireaction]

3a nFusz Inc (FUSZ) - Penetration & Projected Revenue Updated 10-17-18 - Anything not linked should be taken as opinion.


nFusz Inc Current Valuation - $36.24 pps - “includes partners”

Share price is based on a modest 10% penetration of our partners for the sales tool only. IMO, this technology is worth much more than the valuation above just for the fact that it's years ahead of anyone else and CRM platforms are in a race to keep up with each other. NotifiCRM is the ticket!

nFusz Inc Valuation After Acquisition $61.03 pps
Sound Concepts – (360,000 users) - $5,508,000.00 / $24.79 pps
10% penetration – Sales Tool = 36k X $15 = $540,000.00 per month - - --- - $2.43 pps
10% penetration – Enterprize = 36k X $99 = $3,564,000.00 per month - --- $16.04 pps
80% penetration – Current est = 288k X $39 = $1,404,000.00 per month ---- $6.32 pps
For Estimate Puposes Only
http://www.soundconcepts.com/index#header

Salesforce has 19.6% m/s – 5,000.000 users - $5,000.00 monthly = $22.50 pps
10% penetration – 500,000 X $10
https://www.salesinsideinc.com/services-details/salesforce-customers-list

Oracle - 7.1% m/s - 8,000,000 users - $8,000,000.00 monthly = $36.00 pps
10% penetration = 800,000 X $10
https://www.oracle.com/corporate/index.html

NetSuite - “Partnered”2,000,000 users
10% penetration = 200,000 users X $10 = $2,000,000.00/mo = $9.00 pps

SAP - 6.5% m/s – 11,000,000 users - $11,000,000.00 monthly = $49.50 pps
10% penetration – 1,100,000 X $10
https://www.google.com/search?q=how+many+companies+use+SAP+CRM+software&oq=how+many+companies+use+SAP+CRM+software&aqs=chrome..69i57.42277j0j4&sourceid=chrome&ie=UTF-8

Odoo – “Partnered” 3,900,000 users
10% penetration = 390,000 X $15 = $585,000.00/mo = $26.33 pps
https://ih.advfn.com/p.php?pid=nmona&article=78223636

Adobe - 3.2% m/s – 2,500,000 users
10% penetration = 250,000 users X $15 = $3,750,000.00/mo = $16.88 pps
https://www.salesinsideinc.com/adobe-customer-list

Marketo - “Partnered” 90,000 users
10% penetration = 9,000 users X $10 = 90,000/mo = $0.41 pps

nFusz's Platform & remaining partners
10% penetration = 000 X $10 = $00,000.00/mo = $0.50 pps

Based on a p/e of 75 – Enterprize accounts, notifiMED, EDU, ID, LIVE, TV, NPO etc are not included!

DO NOT RELY ON MY NUMBERS, DO YOUR OWN DD...