Vystar Corp (VYST)

[doogdilinger]

Gross Profit Margin Model
The company informed me that from their over $35 million in Revenues, they have a 48% to 52% Gross Profit Margin. I will use the 48% to remain conservative. Consider below to derive an Earnings Per Share (EPS):

$35,000,000 Revenues x .48 Gross Profit Margin = $16,800,000 Gross Income

$16,800,000 Gross Income + $31,319,398 Tax NOL = $48,119,398 Adjusted Gross Income

$48,119,398 Adjusted Gross Income ÷ 250,000,000 (OS) = .192 EPS

.192 EPS x 36.53 PE Ratio = $7.13 Per Share Gross Valuation


Net Profit Margin Model
The company informed me that from their over $35 million in Revenues, they have a 19% Net Profit Margin. Consider below to derive an Earnings Per Share (EPS):

$35,000,000 Revenues x .19 Net Profit Margin = $6,650,000 Net Income

$6,650,000 Net Income + $31,319,398 Tax NOL = $37,969,398 Adjusted Net Income

$37,969,398 Adjusted Net Income ÷ 250,000,000 (OS) = .151 EPS

.151 EPS x 36.53 PE Ratio = $5.51 Per Share Net Valuation