I was using $250m at 40 to 50% margins yielding earings of $100m to $125m or $0.30 to $0.50 per share using 300m shares. Rounding used. If you believe only in the $175m than $60m to $85m for a $0.20 to $0.35 per share with a 25 times price earnings ratio share price range of $5 to $8.

The 4 to 6 times revenue method could yield a share price of $2 to $3 a year prior to the 2021 renenue.