I also have to thank Eileen to get insight in her calkulation;

Just some critics from my "scientific" thinking:

1. Time scale: I guess we have to set the start of this 5 years calkulation not now - as long as we do not know when the first cooperation will start and how long it will take to the consumer market.

2. All exponential growth have a problem with end points; remember the story of Sissa Ibn Dahir and the price of his invention of chess; he asked for his invention (on the first fiels one corn of weat, on the second 2, on the third 4...). Your end point after 5 years makes my hard swing, but does it make sense looking at market cap? But - who knows, I would like to own a part of one of the most valuable companies on earth...