Replies to post #34487 on Vystar Corp (VYST)

[Alley-oop]

$VYST $4.80
Based on my calc. The stock price would be $4.80 without buyback and RS

Tax break Tax NOL $31m
Rotaman revenue $50m

Total revenue 81m

Total os: 312m as of OTCmarket website

PE # 36:53

$50,000,000 Revenues x .19 Net Profit Margin = $9,500,000 Net Income

$9,500,000 Net Income + $31m Tax NOL = $41m Adjusted Net Income

41m Adjusted Net Income ÷ 312,000,000 (OS) = .1314 EPS

.1314 EPS x 36.53 PE Ratio = $4.80 Per Share Net Valuation