Canada House Elevator Pitch Estimates for year 2019 2700 kgs production @avg $8/ gram = $21.6 million Retail based on the one Edmonton store = $6 million / year Knalysis = 0.5 million (uncertain) Canada House clinics = $5 million (factoring in recent growth) TOTAL revenue projected $38.1 million Earnings @ a net margin of 25% = $9.53 million EPS $9.53 million ebitda / 200 million shares = $0.047/ share Price target @ multiple of 20 = 0.94 cents share price