You might want to seek out professional investment advice. I think you are looking for price projections from an analyst. I keep it simple, two choices up or down. I think SHOM goes up from here. Up is what you want in the stock market. I provided 30-40 strong reasons to support my UP projections.
Baseline. 1.1 revenues x add 2.3M. But your theory is based on mature NASDAQ NYS calculations. Wonder why Progressive care is trading at .04 on NO REVENUES?