You're way low on your valuations. If you're using a 3x on total revenue, you're way low simply because that multiple is calculated based on average net earnings which are typically very low for most companies. SPSO profits will be at least 3x more than the average, so you need to multiply all of your numbers by at least 3.
Market Data 
Markets 
AI
