Magellan Energy, Ltd. (MGLG)

[lookoverthere0]

BASED on E*TRADE's numbers, PE=8 seems to be dead center. Six is on the low side.

Here are the previous numbers with an assumed PE ratio of 8. The previous assumptions still apply.



ANN. PROD. (x24) Shares O.S. (17B) Shares Total (30 B)
AVE. P.E. ratio=8 AVE P.E. ratio=8
$29,400,000.00 $0.013835 0.007840
$35,000,000.00 $0.016471 0.009333
$40,000,000.00 $0.018824 0.010667
$45,000,000.00 $0.021176 0.012000
$50,000,000.00 $0.023529 0.013333
$55,000,000.00 $0.025882 0.014667
$60,000,000.00 $0.028235 0.016000
$65,000,000.00 $0.030588 0.017333
$70,000,000.00 $0.032941 0.018667
$75,000,000.00 $0.035294 0.020000
$80,000,000.00 $0.037647 0.021333
$85,000,000.00 $0.040000 0.022667
$90,000,000.00 $0.042353 0.024000
$95,000,000.00 $0.044706 0.025333
$100,000,000.00 $0.047059 0.026667
$105,000,000.00 $0.049412 0.028000
$110,000,000.00 $0.051765 0.029333
$115,000,000.00 $0.054118 0.030667
$120,000,000.00 $0.056471 0.032000
$125,000,000.00 $0.058824 0.033333
$130,000,000.00 $0.061176 0.034667
$135,000,000.00 $0.063529 0.036000
$140,000,000.00 $0.065882 0.037333
$145,000,000.00 $0.068235 0.038667
$147,000,000.00 $0.069176 0.039200