My FY19 Forecast with all the latest deals is as follows:
Revenue - $125M
Margin - 40%
Opex - $15M
Tax - $10.5M
Shares on Issue 165M
EPS - 15 cents per share
PE - 20 $3.00
PE - 30 $4.50
PE - 40 $6.00
PE - 50 $7.50
This would be just on Aussie and US IMO - you could probably factor in higher PE for rest of the World Growth and Markets.
Cheers