Unis 166m share after Rss 10-1 =16.6m
If unifill ramp 100m(each usd1) fy 2017 x40% profit =40m
wearable injector ramp 5m(each usd25) fy 2017x40% profit=50m
40m+50m=90m÷16.6m share =Earning per share usd5.4 ×12(P/E ratio ) =unis worth usd65 per share.just my calculation,pls take a grain of salt.