APT MotoVox Group Inc. (MTVX)

[Mr Rollup]

FROZ merger per 8k 3/14 .25-.32 valuation...


After merger estimate below:

$20,000,000 2014 rev x .375 Net Profit Margin = $7,500,000 Net Income

$7,500,000 Net Income / 455,000,000 shares (OS) = .0164 EPS

.0164 EPS x conservative 15 P/E Ratio = .25 Per Share Value for FROZ after merger


.0164 EPS x conservative 20 P/E Ratio = .328 Per Share Value for FROZ after merger