VALUATION SUMMARY -- potential three times per share price increase
Organic internal growth
With the new pricing policy, discussed below, CBAI should be able to significantly increase new account additions
Low-range estimate: 500 per month
. If new account additions average 500 per month for the next 24 months, then contract value (similar to oil reserves) would increase by $72mm, at $6,000 net present value per contract
. If $72mm is added to the current market valuation of $32mm
. Then CBAI could be valued at $104mm or over $.02 per share, a increase of over 3.3x the current $.0063 per share price
Mid-range estimate: 750 per month
. If new account additions average 750 per month for the next 24 months, then contract value (similar to oil reserves) would increase by $108mm
. If $108mm is added to the current market valuation of $32mm
. Then CBAI could be valued at $140mm or over $.028 per share, a increase of over 4.4x the current $.0063 per share price
High-range estimate: 1,000 per month
. If new account additions average 1000 per month for the next 24 months, then contract value (similar to oil reserves) would increase by $144mm
. If $144mm is added to the current market valuation of $32mm
. Then CBAI could be valued at $176mm or over $.035 per share, a increase of over 5.5x the current $.0063 per share price
Don't worry about the mule going blind just load the wagon.
