Using 70% margins and a discount rate of 8% the company is worth about 155 million today based on just 5 years of revenue and nothing after that.
Given a discount rate of 30% given the risk of a penny stock investment. The company is worth 77 million dollars.
This isn't accounting for revenues after 5 years so the company is really worth a lot more than my projections.
So all in all we are headed for anywhere between a 70 to 200 times the current share price. This will only be accelerated with a share buyback as well.