80 mm TPMs x 80% share = 64 mm TPMs wit ESC = $ 6.4 MM 500 KTM ES AD x $10'000.00 = $ 5.0 MM 3,200,000 ETS x $36.00 = 115.2 MM (represents 5% activation)
TOTAL 2006: 126.6 MM - 20 MM burn = 106.6 MM => $ 1.18 / share
P/E 40 => 1.18 x 40 = $ 47.00 / share
The above does not include attestation servers nor transactional revenue. Mobile busines is not taken into account.
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.