You are too conservative, IMO. Your calculations are based on P/E 10 where price is $2.20. I am using industry standard P/E 30 which includes projections of future growth + inflation giving us $6.60 per share. Melvin could be pulling new contracts every quarter like rabbits out of a hat. We have to start thinking how Value Investors would view GDVM / Veemost.