Hi Suzanne - check the following post on RB with a slight modification to Alyce's numbers.
Regards,
Phil
===========================================================
Alyce, does this spreadsheet look about right regarding the projected TSIG share price at various P/E ratios ? If this comes to pass - WOW !!
Schools...Earnings..........O/S..........EPS...P/E:10..P/E:20..P/E:30..P/E:40..P/E:50..P/E:60
1 $9,450.00 182,573,082 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
5 $47,250.00 182,573,082 $0.00 $0.00 $0.01 $0.01 $0.01 $0.01 $0.02
10 $94,500.00 182,573,082 $0.00 $0.01 $0.01 $0.02 $0.02 $0.03 $0.03
15 $141,750.00 182,573,082 $0.00 $0.01 $0.02 $0.02 $0.03 $0.04 $0.05
20 $189,000.00 182,573,082 $0.00 $0.01 $0.02 $0.03 $0.04 $0.05 $0.06
25 $236,250.00 182,573,082 $0.00 $0.01 $0.03 $0.04 $0.05 $0.06 $0.08
30 $283,500.00 182,573,082 $0.00 $0.02 $0.03 $0.05 $0.06 $0.08 $0.09
35 $330,750.00 182,573,082 $0.00 $0.02 $0.04 $0.05 $0.07 $0.09 $0.11
40 $378,000.00 182,573,082 $0.00 $0.02 $0.04 $0.06 $0.08 $0.10 $0.12
45 $425,250.00 182,573,082 $0.00 $0.02 $0.05 $0.07 $0.09 $0.12 $0.14
50 $472,500.00 182,573,082 $0.00 $0.03 $0.05 $0.08 $0.10 $0.13 $0.16
60 $567,000.00 182,573,082 $0.00 $0.03 $0.06 $0.09 $0.12 $0.16 $0.19
70 $661,500.00 182,573,082 $0.00 $0.04 $0.07 $0.11 $0.14 $0.18 $0.22
80 $756,000.00 182,573,082 $0.00 $0.04 $0.08 $0.12 $0.17 $0.21 $0.25
90 $850,500.00 182,573,082 $0.00 $0.05 $0.09 $0.14 $0.19 $0.23 $0.28
100 $945,000.00 182,573,082 $0.01 $0.05 $0.10 $0.16 $0.21 $0.26 $0.31
500 $4,725,000.00 182,573,082 $0.03 $0.26 $0.52 $0.78 $1.04 $1.29 $1.55
1000 $9,450,000.00 182,573,082 $0.05 $0.52 $1.04 $1.55 $2.07 $2.59 $3.11
2000 $18,900,000.00 182,573,082 $0.10 $1.04 $2.07 $3.11 $4.14 $5.18 $6.21
5000 $47,250,000.00 182,573,082 $0.26 $2.59 $5.18 $7.76 $10.35 $12.94 $15.53
10000 $94,500,000.00 182,573,082 $0.52 $5.18 $10.35 $15.53 $20.70 $25.88 $31.06
15000 $141,750,000.00 182,573,082 $0.78 $7.76 $15.53 $23.29 $31.06 $38.82 $46.58
20000 $189,000,000.00 182,573,082 $1.04 $10.35 $20.70 $31.06 $41.41 $51.76 $62.11
25000 $236,250,000.00 182,573,082 $1.29 $12.94 $25.88 $38.82 $51.76 $64.70 $77.64
30000 $283,500,000.00 182,573,082 $1.55 $15.53 $31.06 $46.58 $62.11 $77.64 $93.17
===========================================================
ragingbull.com
ragingbull.com |
