I'll Spell It Out For You, page-12

Extrapolating further:
A company showing a profit of nearly $4m/week and LOM of 8 years could reasonably be expected to have a PE of 10 or more (please correct me if I am wrong)
Gives MC: 10 PE x 12.5 cents x 1,714m shares = $2,142m
If the number of shares remained the same: SP = $1.25 but this is unlikely
If the number of shares doubled to raise finance: SP = 62.5c but this is also unlikely
I am guessing that the final outcome could be near the middle of these two extremes
ie ~93 cents could be close to the mark