Lets look at a worst case scenario compared to the numbers in your DD post. The O/S numbers you are using are near 3 months old from Jan. and
by the volume traded in this time period I think we can honestly say that the O/S in now much larger. Another poster stated about 1.25B, so lets use this number and even add for future debt conversion/dilution.
Lets say 2B O/S by EOY, now lets use just 20% of the revenue numbers (65M) you are suggesting based on the statements from Benny in his video,
13M and lets give it a multiple of 10 rather than 20
Here are your numbers
$65.52 million yearly revenue at 1mil distribution/week.
519 million shares
65.52 million/519 million = 0.1263 pps
For high growth stocks you are supposed to ass a 20x trading multiple
therefore, 0.1263 X 20 = $2.526 fair pps
Worst case scenario imho
$13 million yearly revenue at 1mil distribution/week.
2 Billion million shares
13 million/2 billion = .0065 pps
For high growth stocks you are supposed to ass a 10x trading multiple
therefore, .0065 X 10 = $.065 fair pps
Now, like you said, this does not include any other potential revs and the debt would be substantially reduced if not eliminated at this point.
This worst case (conservative) projection is still 10 times higher than what we are trading for at the moment! (.006) IMHO this is valued at a minimum of .10 pps in the very near future and is a strong buy at anything under .02