1 Bottle/SKU/Day $1.99 x 16 SKU's x 100K stores/day = $3,184,000/day $1,162,160,000 Annualized / 2,157,140,128 OS = .5388/Share Gross
584,000,000 Bottles Total at .64/Bottle Net = $373,760,000 Net Annualized / 2,157,140,128 OS = .1733/Share .1733/Share x 8.5 P.E. = $1.47/Share Net Value
Any value using more than 1 bottle/SKU/Day average can exponentially change Valuation or adding another SKU.