I like your math but I would suggest two tweaks.... (1) the $1.2M doesn't consider income taxes that they would need to pay and (2) I think your P/E ratio of 10 is very low for a high growth company in a compelling industry. I think 25 would still be very conservative but a good starting point. These two changes would mostly offset one another but will help in the modeling going forward.
Register for free to join our community of investors and share your ideas. You will also get access to streaming quotes, interactive charts, trades, portfolio, live options flow and more tools.