It can't be done based on income and revenue generated today or in the past. You would have to make some major assumptions of growth in revenue, and turning cash-flow positive and end of dilution etc. Nothing to base that on but guess work at this point. There will be a non-recurring revenue based on settlement(s) but I don't know how you can predict what that will be. Lots of guess work. If it does go cash-flow positive, and there is growth in revenue on a quarterly basis, then you can start doing some projections after a few quarters. The stock price could run up depending on what speculators do affecting supply and demand.