An analysis of your Samsung prediction Net Income Price range

As a basis in determining Samsung’s percent of the total, RP has stated

that the total dollars is estimated to be in the hundreds of millions.

I have used 700 million totals as a base for calculations

The net amounts to edig from 40 to 100+ millions seems unlikely as the

percent of the total infringement dollars is extremely high

Edig Net

PPS

Amount

Avg $

% of Total

Avg EPS

PE

Probabiklity

Inc. DM

Amount

(700 Mil)

Percent

***

5 Mil

$0.18

9 Mil

9 Mil

1.30%

0.018

10

50

10-15 Mil

$0.26

18-27 Mil

22.5 Mil

3.20%

0.045

5.7

15 to 25

20-30 Mil

$0.74

36-55 Mil

45 Mil

6.40%

0.09

8.2

3 to 10

40-50 Mil

$1.58

73-91 Mil

82 Mil

11.70%

0.16

9.9

1%

60-100 Mil

$3.80

109-182 Mil

145 Mil

20.70%

0.28

13.6

<1%

120-150 Mil

$5.00

218-273 Mil

245 Mil

35%

0.48

10.4

<1%

60% less Exp

55% to Edig

1 of 174

***

Added as a Minimum amount based on prior settlements

If the 700 million is net to edig, the % of total would equal approx. 1/2 as shown

This may impact the probability percent