This is my valuation with MOUSE numbers feel free to poke holes in it. Obviously an LLM wrote this up but its using my valuation points

Selling MOUSE: P.I. for Hire - Revised Impact Analysis with 60/40 Publisher/Developer Split (PC ONLY)

Current Position

• Market Cap: $65 million
• Share Price: $0.16

Revenue Breakdown for MOUSE: P.I. for Hire (500,000 units)

• Gross Sales: $20.0 million
• After Platform Cut (70%): $14.0 million (steam cuts are actually a lot less after certain thresholds but being conservative give it the planket 30%)
• PlaySide Share (60%): $8.4 million (estimated)
• Developer (FUMI) Share (40%): $5.6 million (estimated)

PlaySide's Financial Impact (Moderate Scenario)

• PlaySide's Game Revenue Contribution: $8.4 million
• Total Revenue (including 20% decline in other areas): $50.0 million
• Projected EBITDA: $10.0 million (at 20% margin)

Revalued Share Price (EV/EBITDA Based)

• Conservative (300,000 units): $0.258 - $0.372
• Moderate (500,000 units): $0.274 - $0.396
• Optimistic (700,000 units): $0.291 - $0.421

This sell number is based off the fact it is number 27 top wishlisted game on steam. 40$ is just a guess, it could be anywhere between 30$-$80 i imagine based on the type of game it is.
This is just PC sales not console. Console would add a significant amount to this.
https://newsletter.gamediscover.co/p/how-paralives-life-sim-ed-it-to-750k - this is evidence of a top 40 game with 750k wishlists needed to get there. we are 27.

Moderate Scenario

• Total gross revenue: $40-50 million
• PlaySide's share: $16.8-21 million (after platform fees and developer split)

Optimistic Scenario

• Total gross revenue: $67-84 million
• PlaySide's share: $28-35 million (after platform fees and developer split)