Lets put a worst case scenario just for making this fun:
This is just one worst scenario to value the company: 1. Lets dilute the OS for 2018 = 15 Billion shares 2. How about Revenues for 2018: 2014 $0.16 M, 2015 $1.33 M ( 7.9X revenue 2014 ) 2016 $5.67 M ( 4.2X revenue 2015 ) 2017 $12.0 M ( 2.2X revenue 2016 ) Forecasted by GAWK 2018 $21.6 M ( 1.8X revenue 2017 ) Forecasted by GAWK
Capitalization of the company = 7X Revenues: Value = 7 x $21.6 = $151.2 M