Replies to post #9449 on OTC/PINK Breaking Material Events

[HDOGTX]

MCLN VALUATION: A MUST READ!

Shares Outstanding 23,600,000

Stock Price - Market Cap

.0081 - $187,000
.01 - $236,000
.15 - $1,180,000
.25 - $5,900,000
.50 - $11,800,000


Valuation Model - Discounting Model, Free Cash Flow, 20 Years Time Frame, Interest Rate of 2%.

Annual Cash Flow - Valuation

$250,000 - $4.2 million
$500,000 - $8.3 million
$750,000 - $12.5 million
$1 million - $16.7 million
$2 million - $33.4 million

If they can generate $2 million per year, in a multi-billion industry, the valuation is $1.4 per share.

At $3 per share valuation, or $70.8 million market cap, the annual free cash flow is only $4.2 million. Petty cash in this industry.

All we need is some performance!!! Let's Roll!!!!