To: Tom who wrote (34395 ) 9/7/1999 3:46:00 AM From: cicak Respond to of 44908
Hi Tom - this is a projection of $ 9,000 per school for Lifetime Learning based on lowering the projection to 500 students selling 4 cards per school vice 500 students selling 6 cards per per school. Either way, I like it !! TSIG - EXECUTE !!! :~) It also includes P/E ratios similar to some internet stocks for your consideration . For example, NTBK has a P/E ratio currently over 190. biz.yahoo.com 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..P/E:70..P/E:80..P/E:90..P/E:100.P/E:110.P/E:120.P/E:130.P/E:140.P/E:150.P/E:160.P/E:170.P/E:180 1000 9,000,000 182,573,082 $0.05 $0.49 $0.99 $1.48 $1.97 $2.46 $2.96 $3.45 $3.94 $4.44 $4.93 $5.42 $5.92 $6.41 $6.90 $7.39 $7.89 $8.38 $8.87 2000 18,000,000 182,573,082 $0.10 $0.99 $1.97 $2.96 $3.94 $4.93 $5.92 $6.90 $7.89 $8.87 $9.86 $10.84 $11.83 $12.82 $13.80 $14.79 $15.77 $16.76 $17.75 3000 27,000,000 182,573,082 $0.15 $1.48 $2.96 $4.44 $5.92 $7.39 $8.87 $10.35 $11.83 $13.31 $14.79 $16.27 $17.75 $19.23 $20.70 $22.18 $23.66 $25.14 $26.62 4000 36,000,000 182,573,082 $0.20 $1.97 $3.94 $5.92 $7.89 $9.86 $11.83 $13.80 $15.77 $17.75 $19.72 $21.69 $23.66 $25.63 $27.61 $29.58 $31.55 $33.52 $35.49 5000 45,000,000 182,573,082 $0.25 $2.46 $4.93 $7.39 $9.86 $12.32 $14.79 $17.25 $19.72 $22.18 $24.65 $27.11 $29.58 $32.04 $34.51 $36.97 $39.44 $41.90 $44.37 6000 54,000,000 182,573,082 $0.30 $2.96 $5.92 $8.87 $11.83 $14.79 $17.75 $20.70 $23.66 $26.62 $29.58 $32.53 $35.49 $38.45 $41.41 $44.37 $47.32 $50.28 $53.24 7000 63,000,000 182,573,082 $0.35 $3.45 $6.90 $10.35 $13.80 $17.25 $20.70 $24.15 $27.61 $31.06 $34.51 $37.96 $41.41 $44.86 $48.31 $51.76 $55.21 $58.66 $62.11 8000 72,000,000 182,573,082 $0.39 $3.94 $7.89 $11.83 $15.77 $19.72 $23.66 $27.61 $31.55 $35.49 $39.44 $43.38 $47.32 $51.27 $55.21 $59.15 $63.10 $67.04 $70.99 9000 81,000,000 182,573,082 $0.44 $4.44 $8.87 $13.31 $17.75 $22.18 $26.62 $31.06 $35.49 $39.93 $44.37 $48.80 $53.24 $57.68 $62.11 $66.55 $70.99 $75.42 $79.86 10000 90,000,000 182,573,082 $0.49 $4.93 $9.86 $14.79 $19.72 $24.65 $29.58 $34.51 $39.44 $44.37 $49.30 $54.22 $59.15 $64.08 $69.01 $73.94 $78.87 $83.80 $88.73 Projection based on $ 9,000 per school (i.e. 500 kids/4 cards/$4.50 = $ 9,000)