NEA valuation, page-49

$10 would give NEA a MC of 4.5 Bill

You might want to compare EBITDA of varying Co's in that market cap

its about about 9-10 times NEA current revenue when sitting on a PE of about 12

to clarify NEA current mc 1.32 bill
2015 Nea revenue 23 mill ebitda 0.3 mill
2016 Nea revenue 30.7 mill ebitda 0.54 mill
2017 Nea revenue 40.6 mill ebita 7.31 mill
2018 Nea revenue 53.6 mill ebitda 4.66 mill

Beach energy 4.8 Bill Market Cap
last year revenue 1250 million
ebitda 456.40 million

Harvey norman 4.5 billion market cap
last year revenue 3120 million
ebitda 570 million

the reality of $ is going to hit NEA hard very soon , IMO take some profits now