Replies to post #63038 on Integrated Ventures Inc (INTV)

[dipbuy]

https://www.otcmarkets.com/stock/intv/news/Integrated-Ventures-Releases-Unaudited-Revenue-Results-And-Announces-Reverse-Stock-Split?id=397524

Mining Revenue Results:
The Company is pleased to provide preliminary and unaudited results for its crypto mining operations, covering period of 01/01/23 thru 03/31/23:

Revenues for January: $446,313.00
Qty of BTC generated: 21.4018

Revenues for February: $489,204.00
Qty of BTC generated: 21.0044

Revenues for March: $537,296.00
Qty of BTC generated: 21.4384

[dipbuy]

Based on following numbers:

 
 Outstanding Shares 4,000,000 
 BTC	40000 
 BTC per month 21 
 BTC per year	252 
 Revenue per year $10,080,000.00 
 OPEX 32.00% 
 Profit Margin 68.00% 
 EBIDTA $6,854,400.00 
 EPS/EBIDTA $1.71 
 P/E Ratio 25 
 Valuation $42.84 
 MCap - in MM $171.00 
 

The PE ratio and BTC can be changed resulting in the below matrix. The most conservative number is $32. Let me know if any calculation is incorrect.

 
 OS 4M	BTCUSD 30000		BTCUSD 40000		BTCUSD 50000		BTCUSD 60000	 
 PE	Share Price	MCap	Share Price	MCap	Share Price	MCap	Share Price	MCap 
 25	$32.00	128.00 M	$42.00	168.00 M	$53.00	212.00 M	$64.00	256.00 M 
 30	$38.00	152.00 M	$51.00	204.00 M	$64.00	256.00 M	$77.00	308.00 M 
 40	$51.00	204.00 M	$68.00	272.00 M	$85.00	340.00 M	$102.00	408.00 M 
 50	$64.00	256.00 M	$85.00	340.00 M	$107.00	428.00 M	$128.00	512.00 M 
 60	$77.00	308.00 M	$102.00	408.00 M	$128.00	512.00 M	$154.00	616.00 M 
 70	$89.00	356.00 M	$119.00	476.00 M	$150.00	600.00 M	$189.00	756.00 M 
 80	$102.00	408.00 M	$137.00	548.00 M	$171.00	684.00 M	$205.00	820.00 M 
 90	$115.00	460.00 M	$154.00	616.00 M	$192.00	768.00 M	$231.00	924.00 M 
 100	$128.00	512.00 M	$171.00	684.00 M	$214.00	856.00 M	$257.00	1028.00 M