FYI for those interested... Was going to chart these but can't...

FYI for those interested... Was going to chart these but can't be bothered..
But assuming no further dilution, below tables are some sensitivities of how future share price could look based on the different growth rates / and ARR multiples (ARR tabulated in earlier post)

It would make more sense that the share price under a 5-10% CAGR scenario would have lower multiples than what 15%+ would command. Take from this as you will.. I've bolded in each what I think the most likely multiple would be for each of the growth scenarios. Noting that under the higher growth alternatives, the ARR multiple in earlier years would likely be lower as the market would take time to react / trust that growth would be consistent.

	5% CAGR	ARR Multiple	FY20	FY21	FY22	FY23	FY24
1		3	$0.20	$0.21	$0.22	$0.23	$ 0.24
2		5	$0.33	$0.35	$0.36	$0.38	$0.40
3		7	$0.46	$0.48	$0.51	$0.53	$0.56
4		9	$0.59	$0.62	$0.65	$0.69	$0.72
5		11	$0.72	$0.76	$0.80	$0.84	$0.88
6
7			FY20	FY21	FY22	FY23	FY24
8	10% CAGR	ARR Multiple	Q4	Q4	Q4	Q4	Q4
9		3	$0.20	$0.22	$0.24	$0.26	$0.29
10		5	$0.33	$0.36	$0.40	$0.44	$ 0.48
11		7	$0.46	$0.51	$0.56	$0.61	$0.67
12		9	$0.59	$0.65	$0.72	$0.79	$0.87
13		11	$0.72	$0.80	$0.88	$0.96	$1.06
14
15			FY20	FY21	FY22	FY23	FY24
16	15% CAGR	ARR Multiple	Q4	Q4	Q4	Q4	Q4
17		3	$0.20	$0.23	$0.26	$0.30	$0.35
18		5	$0.33	$0.38	$0.43	$0.50	$0.58
19		7	$0.46	$0.53	$0.61	$0.70	$ 0.81
20		9	$0.59	$0.68	$0.78	$0.90	$1.04
21		11	$0.72	$0.83	$0.96	$1.10	$1.27
22
23			FY20	FY21	FY22	FY23	FY24
24	20% CAGR	ARR Multiple	Q4	Q4	Q4	Q4	Q4
25		3	$0.20	$0.24	$0.28	$0.34	$0.41
26		5	$0.33	$0.39	$0.47	$0.57	$0.68
27		7	$0.46	$0.55	$0.66	$0.80	$0.95
28		9	$0.59	$0.71	$0.85	$1.02	$ 1.23
29		11	$0.72	$0.87	$1.04	$1.25	$1.50
30
31	30% CAGR		FY20	FY21	FY22	FY23	FY24
32		ARR Multiple	Q4	Q4	Q4	Q4	Q4
33		3	$0.20	$0.26	$0.33	$0.43	$0.56
34		5	$0.33	$0.43	$0.56	$0.72	$0.94
35		7	$0.46	$0.60	$0.78	$1.01	$1.32
36		9	$0.59	$0.77	$1.00	$1.30	$1.69
37		11	$0.72	$0.94	$1.22	$1.59	$ 2.07