again....just use simple math and history !
we did 8M Market Capital @ 0.0600 with 134M O/S in 02/2021
If we could have $8M Market Capital with O/S 134M and with revenue 600,000 $
600,000 / 134M = 0.0044
so on 02/2021 we did 14x biger Market Capital then just fair value
so 20,000,000 / 1,13B = 0.0176
x14 as last time = 0.24 = 270M Market Capital