A what if of BICO from me.
Assume:
Sales price = $8,000/unit
Cost of good sold = 60% from sales price.
# of shares outstanding are 192,700,000.
Est. stock price based on P/E 8-10 except for below zero, 1/32.
So, after we read the official news on newswire, we will have a picture our stock price in the future. Good luck to all of you.
Remember, always do your DD.
MM
8000 60% 40% 192,700,000 P/E=8-10
Units Sales COGS Gross Profit Other Exp. Net Income NI/share Est.St.Pr.
100 800,000 480,000 320,000 10,000,000 (9,680,000) (0.0502) 1/32
200 1,600,000 960,000 640,000 10,000,000 (9,360,000) (0.0486) 1/32
300 2,400,000 1,440,000 960,000 10,000,000 (9,040,000) (0.0469) 1/32
400 3,200,000 1,920,000 1,280,000 10,000,000 (8,720,000) (0.0453) 1/32
500 4,000,000 2,400,000 1,600,000 10,000,000 (8,400,000) (0.0436) 1/32
600 4,800,000 2,880,000 1,920,000 10,000,000 (8,080,000) (0.0419) 1/32
700 5,600,000 3,360,000 2,240,000 10,000,000 (7,760,000) (0.0403) 1/32
800 6,400,000 3,840,000 2,560,000 10,000,000 (7,440,000) (0.0386) 1/32
900 7,200,000 4,320,000 2,880,000 10,000,000 (7,120,000) (0.0369) 1/32
1000 8,000,000 4,800,000 3,200,000 10,000,000 (6,800,000) (0.0353) 1/32
1500 12,000,000 7,200,000 4,800,000 10,000,000 (5,200,000) (0.0270) 1/32
2000 16,000,000 9,600,000 6,400,000 10,000,000 (3,600,000) (0.0187) 1/32
2500 20,000,000 12,000,000 8,000,000 10,000,000 (2,000,000) (0.0104) 1/32
3000 24,000,000 14,400,000 9,600,000 10,000,000 (400,000) (0.0021) 1/32
3500 28,000,000 16,800,000 11,200,000 10,000,000 1,200,000 0.0062 1/16
4000 32,000,000 19,200,000 12,800,000 10,000,000 2,800,000 0.0145 2/16
4500 36,000,000 21,600,000 14,400,000 10,000,000 4,400,000 0.0228 3/16
5000 40,000,000 24,000,000 16,000,000 10,000,000 6,000,000 0.0311 4/16
5500 44,000,000 26,400,000 17,600,000 15,000,000 2,600,000 0.0135 2/16
6000 48,000,000 28,800,000 19,200,000 15,000,000 4,200,000 0.0218 3/16
6500 52,000,000 31,200,000 20,800,000 15,000,000 5,800,000 0.0301 4/16
7000 56,000,000 33,600,000 22,400,000 15,000,000 7,400,000 0.0384 5/16
7500 60,000,000 36,000,000 24,000,000 15,000,000 9,000,000 0.0467 6/16
8000 64,000,000 38,400,000 25,600,000 15,000,000 10,600,000 0.0550 7/16
8500 68,000,000 40,800,000 27,200,000 15,000,000 12,200,000 0.0633 8/16
9000 72,000,000 43,200,000 28,800,000 15,000,000 13,800,000 0.0716 9/16
9500 76,000,000 45,600,000 30,400,000 15,000,000 15,400,000 0.0799 10/16
10000 80,000,000 48,000,000 32,000,000 15,000,000 17,000,000 0.0882 11/16
11000 88,000,000 52,800,000 35,200,000 20,000,000 15,200,000 0.0789 10/16
12000 96,000,000 57,600,000 38,400,000 20,000,000 18,400,000 0.0955 12/16
13000 104,000,000 62,400,000 41,600,000 20,000,000 21,600,000 0.1121 14/16
14000 112,000,000 67,200,000 44,800,000 20,000,000 24,800,000 0.1287 1
15000 120,000,000 72,000,000 48,000,000 20,000,000 28,000,000 0.1453 1 3/16
16000 128,000,000 76,800,000 51,200,000 20,000,000 31,200,000 0.1619 1 5/16
17000 136,000,000 81,600,000 54,400,000 20,000,000 34,400,000 0.1785 1 7/16
18000 144,000,000 86,400,000 57,600,000 20,000,000 37,600,000 0.1951 1 9/16
19000 152,000,000 91,200,000 60,800,000 20,000,000 40,800,000 0.2117 1 11/16
20000 160,000,000 96,000,000 64,000,000 20,000,000 44,000,000 0.2283 1 13/16
21000 168,000,000 100,800,000 67,200,000 25,000,000 42,200,000 0.2190 1 12/16
22000 176,000,000 105,600,000 70,400,000 25,000,000 45,400,000 0.2356 1 14/16
23000 184,000,000 110,400,000 73,600,000 25,000,000 48,600,000 0.2522 2
24000 192,000,000 115,200,000 76,800,000 25,000,000 51,800,000 0.2688 2 2/16
25000 200,000,000 120,000,000 80,000,000 25,000,000 55,000,000 0.2854 2 5/16
26000 208,000,000 124,800,000 83,200,000 25,000,000 58,200,000 0.3020 2 7/16
27000 216,000,000 129,600,000 86,400,000 25,000,000 61,400,000 0.3186 2 9/16
28000 224,000,000 134,400,000 89,600,000 25,000,000 64,600,000 0.3352 2 11/16
29000 232,000,000 139,200,000 92,800,000 25,000,000 67,800,000 0.3518 2 13/16
30000 240,000,000 144,000,000 96,000,000 25,000,000 71,000,000 0.3684 2 15/16
31000 248,000,000 148,800,000 99,200,000 30,000,000 69,200,000 0.3591 2 14/16
32000 256,000,000 153,600,000 102,400,000 30,000,000 72,400,000 0.3757 3
33000 264,000,000 158,400,000 105,600,000 30,000,000 75,600,000 0.3923 3 2/16
34000 272,000,000 163,200,000 108,800,000 30,000,000 78,800,000 0.4089 3 4/16
35000 280,000,000 168,000,000 112,000,000 30,000,000 82,000,000 0.4255 3 6/16
36000 288,000,000 172,800,000 115,200,000 30,000,000 85,200,000 0.4421 3 9/16
37000 296,000,000 177,600,000 118,400,000 30,000,000 88,400,000 0.4587 3 11/16
38000 304,000,000 182,400,000 121,600,000 30,000,000 91,600,000 0.4754 3 13/16
39000 312,000,000 187,200,000 124,800,000 30,000,000 94,800,000 0.4920 3 15/16
40000 320,000,000 192,000,000 128,000,000 30,000,000 98,000,000 0.5086 4 1/16
41000 328,000,000 196,800,000 131,200,000 30,000,000 101,200,000 0.5252 4 3/16
42000 336,000,000 201,600,000 134,400,000 30,000,000 104,400,000 0.5418 4 5/16
43000 344,000,000 206,400,000 137,600,000 30,000,000 107,600,000 0.5584 4 7/16
44000 352,000,000 211,200,000 140,800,000 30,000,000 110,800,000 0.5750 4 10/16
45000 360,000,000 216,000,000 144,000,000 30,000,000 114,000,000 0.5916 4 12/16
46000 368,000,000 220,800,000 147,200,000 30,000,000 117,200,000 0.6082 4 14/16
47000 376,000,000 225,600,000 150,400,000 30,000,000 120,400,000 0.6248 5
48000 384,000,000 230,400,000 153,600,000 30,000,000 123,600,000 0.6414 5 2/16
49000 392,000,000 235,200,000 156,800,000 30,000,000 126,800,000 0.6580 5 4/16
50000 400,000,000 240,000,000 160,000,000 30,000,000 130,000,000 0.6746 5 6/16
51000 408,000,000 244,800,000 163,200,000 40,000,000 123,200,000 0.6393 5 2/16
52000 416,000,000 249,600,000 166,400,000 40,000,000 126,400,000 0.6559 5 4/16
53000 424,000,000 254,400,000 169,600,000 40,000,000 129,600,000 0.6725 5 6/16
54000 432,000,000 259,200,000 172,800,000 40,000,000 132,800,000 0.6892 5 8/16
55000 440,000,000 264,000,000 176,000,000 40,000,000 136,000,000 0.7058 5 10/16
56000 448,000,000 268,800,000 179,200,000 40,000,000 139,200,000 0.7224 5 12/16
57000 456,000,000 273,600,000 182,400,000 40,000,000 142,400,000 0.7390 5 15/16
58000 464,000,000 278,400,000 185,600,000 40,000,000 145,600,000 0.7556 6 1/16
59000 472,000,000 283,200,000 188,800,000 40,000,000 148,800,000 0.7722 6 3/16
60000 480,000,000 288,000,000 192,000,000 40,000,000 152,000,000 0.7888 6 5/16
61000 488,000,000 292,800,000 195,200,000 40,000,000 155,200,000 0.8054 6 7/16
62000 496,000,000 297,600,000 198,400,000 40,000,000 158,400,000 0.8220 6 9/16
63000 504,000,000 302,400,000 201,600,000 40,000,000 161,600,000 0.8386 6 11/16
64000 512,000,000 307,200,000 204,800,000 40,000,000 164,800,000 0.8552 6 13/16
65000 520,000,000 312,000,000 208,000,000 40,000,000 168,000,000 0.8718 7
66000 528,000,000 316,800,000 211,200,000 40,000,000 171,200,000 0.8884 7 2/16
67000 536,000,000 321,600,000 214,400,000 40,000,000 174,400,000 0.9050 7 4/16
68000 544,000,000 326,400,000 217,600,000 40,000,000 177,600,000 0.9216 7 6/16
69000 552,000,000 331,200,000 220,800,000 40,000,000 180,800,000 0.9382 7 8/16
70000 560,000,000 336,000,000 224,000,000 40,000,000 184,000,000 0.9549 7 10/16
71000 568,000,000 340,800,000 227,200,000 40,000,000 187,200,000 0.9715 7 12/16
72000 576,000,000 345,600,000 230,400,000 40,000,000 190,400,000 0.9881 7 14/16
73000 584,000,000 350,400,000 233,600,000 40,000,000 193,600,000 1.0047 8 1/16
74000 592,000,000 355,200,000 236,800,000 40,000,000 196,800,000 1.0213 8 3/16
75000 600,000,000 360,000,000 240,000,000 40,000,000 200,000,000 1.0379 8 5/16
76000 608,000,000 364,800,000 243,200,000 40,000,000 203,200,000 1.0545 8 7/16
77000 616,000,000 369,600,000 246,400,000 40,000,000 206,400,000 1.0711 8 9/16
78000 624,000,000 374,400,000 249,600,000 40,000,000 209,600,000 1.0877 8 11/16
79000 632,000,000 379,200,000 252,800,000 40,000,000 212,800,000 1.1043 8 13/16
80000 640,000,000 384,000,000 256,000,000 40,000,000 216,000,000 1.1209 8 15/16
81000 648,000,000 388,800,000 259,200,000 60,000,000 199,200,000 1.0337 8 4/16
82000 656,000,000 393,600,000 262,400,000 60,000,000 202,400,000 1.0503 8 6/16
83000 664,000,000 398,400,000 265,600,000 60,000,000 205,600,000 1.0669 8 9/16
84000 672,000,000 403,200,000 268,800,000 60,000,000 208,800,000 1.0835 8 11/16
85000 680,000,000 408,000,000 272,000,000 60,000,000 212,000,000 1.1002 8 13/16
86000 688,000,000 412,800,000 275,200,000 60,000,000 215,200,000 1.1168 8 15/16
87000 696,000,000 417,600,000 278,400,000 60,000,000 218,400,000 1.1334 9 1/16
88000 704,000,000 422,400,000 281,600,000 60,000,000 221,600,000 1.1500 9 3/16
89000 712,000,000 427,200,000 284,800,000 60,000,000 224,800,000 1.1666 9 5/16
90000 720,000,000 432,000,000 288,000,000 60,000,000 228,000,000 1.1832 9 7/16
91000 728,000,000 436,800,000 291,200,000 60,000,000 231,200,000 1.1998 9 10/16
92000 736,000,000 441,600,000 294,400,000 60,000,000 234,400,000 1.2164 9 12/16
93000 744,000,000 446,400,000 297,600,000 60,000,000 237,600,000 1.2330 9 14/16
94000 752,000,000 451,200,000 300,800,000 60,000,000 240,800,000 1.2496 10
95000 760,000,000 456,000,000 304,000,000 60,000,000 244,000,000 1.2662 10 2/16
96000 768,000,000 460,800,000 307,200,000 60,000,000 247,200,000 1.2828 10 4/16
97000 776,000,000 465,600,000 310,400,000 60,000,000 250,400,000 1.2994 10 6/16
98000 784,000,000 470,400,000 313,600,000 60,000,000 253,600,000 1.3160 10 8/16
99000 792,000,000 475,200,000 316,800,000 60,000,000 256,800,000 1.3326 10 11/16
100000 800,000,000 480,000,000 320,000,000 60,000,000 260,000,000 1.3492 10 13/16
|
