Registrant has plans to appoint 9,600 Business Development/Investment Advisory Staff from these 6-12 countries with 50% of the staff to be recruited in year 1 & balance in year 2 and year 3. The total business forecast is expected as tabled as exhibit hereunder. The firm is expecting to generate $516 Million, $996 Million and $1,484 Million for 2020-21, 2021-22 and 2022-23 Financial Period that closes on May 31 each year. Leaving 25% towards Operating and Administrative Costs, 5% towards Sales and Branding Expenses and 25% as overall tax cost, Registrant anticipates a net profit in the amount of $271 Million, $523 Million and $779 Million over the coming three financial year closings and the firm’s valuation is taken as average of 12xROI, 17 times PE, 6.67 times EBITDA and 5 times of sales Turnover. Registrant has taken a step further to arrive at the Present Value of the firm steeply discounting by 14.70% given the pandemic economic conditions and the multiple countries from where Registrant expects its practice revenue to be developed. The net present value of the firm finally is anticipated to be around $5.04 Billion if Registrant is able to achieve its projections as planned and envisaged.
To expand operations globally and to compensate and well reward management, staff and shareholders Registrant intends expanding its share capital to 504 Million shares by expanding the current equity of the firm from 6.9 Million shares to 14.0 Million shares including any stock options to be granted in favor current co-founders, executive & operational management and staff and additional shares as rights to current shareholders. Registrant is then planning to split its post diluted equity capital by 30 times including issuance of 84 million shares for $168 Million fresh capital that it intends to raise over 6 months (Oct 1 2020 through March 31 2021) from a group of strategic investors by offering them 1/6th equity in the post split shares of the company @$2.00 per share which is at a discount compared to the valuations that the company is firmly expecting to achieve. However, as this capital facilitates the Registrant achieve its anticipated business, Registrant expressed it willingness to offer at these values to Strategic Investor Group as that consolidates overall valuations and helps the company with much needed capital to exponentially expand. This not only comforts the new investor group that is betting on the company at $60 per share (today’s intrinsic value Vs. market price of $9 per share) with decent appreciation as the results roll out for 2020-21 Financial Period but also helps current shareholders consolidate deep value for their holding in the company.
T
