Suzanne, maybe something like this. We can modify it accordingly to match our own projections. I did a simple spreadsheet using Alyce projections of $ 9,450 per school and her projected O/S shares. And this is just one deal - and it is going well at that. Hopefully, more good news to come. :~)
Regards,
Phil
=====================================================================
Projected Share Price Given:
Schools...Earnings..........O/S..........EPS...P/E:10..P/E:20..P/E:30..P/E:40..P/E:50..P/E:60
1000 9,450,000 182,573,082 $0.05 $0.52 $1.04 $1.55 $2.07 $2.59 $3.11
2000 18,900,000 182,573,082 $0.10 $1.04 $2.07 $3.11 $4.14 $5.18 $6.21
3000 28,350,000 182,573,082 $0.16 $1.55 $3.11 $4.66 $6.21 $7.76 $9.32
4000 37,800,000 182,573,082 $0.21 $2.07 $4.14 $6.21 $8.28 $10.35 $12.42
5000 47,250,000 182,573,082 $0.26 $2.59 $5.18 $7.76 $10.35 $12.94 $15.53
6000 56,700,000 182,573,082 $0.31 $3.11 $6.21 $9.32 $12.42 $15.53 $18.63
7000 66,150,000 182,573,082 $0.36 $3.62 $7.25 $10.87 $14.49 $18.12 $21.74
8000 75,600,000 182,573,082 $0.41 $4.14 $8.28 $12.42 $16.56 $20.70 $24.84
9000 85,050,000 182,573,082 $0.47 $4.66 $9.32 $13.98 $18.63 $23.29 $27.95
10000 94,500,000 182,573,082 $0.52 $5.18 $10.35 $15.53 $20.70 $25.88 $31.06
15000 141,750,000 182,573,082 $0.78 $7.76 $15.53 $23.29 $31.06 $38.82 $46.58
20000 189,000,000 182,573,082 $1.04 $10.35 $20.70 $31.06 $41.41 $51.76 $62.11
25000 236,250,000 182,573,082 $1.29 $12.94 $25.88 $38.82 $51.76 $64.70 $77.64
30000 283,500,000 182,573,082 $1.55 $15.53 $31.06 $46.58 $62.11 $77.64 $93.17
|
