BD1O options - speculative scenarios

dear BD1 forum

i assume there are methods, such as Black-Scholes, used to value company options, which i know nothing about

below i post some speculative merely theoretical scenarios based on if BD1 is successful with its technology and the market cap reaches US$500M (AUD $6.90 per share) without any more capital raisings, i.e., 100 millions shares on issue

the table below shows the speculative possibilities of how BD1O options can earn more profit than BD1 shares if BD1 is successful

for example, if BD1 reaches a share price of $6.90, BD1 shares bought at $1.40 will make a profit of 393%; while BD1O bought at 25 cents will make a profit of 1,732%

the above examples of profit is calculated as follows:

* BD1:  $6.90 less $1.40 divided by $1.40 equals 393% profit

* BD1O: $6.90 less 25 cent purchase price less $2.32 exercise price divided by 25 cent purchase price = 1732% profit

note: the above & below is not investment advice. Instead, it is merely  a theoretical example of how options can make more profit if a company is successful and if the options are purchased at a good price

if a company is not successful, the options can expire worthless for example, if the BD1 share price does not exceed $2.32 on 24/8/23, the Bd1O options will be worth nothing and the investment is completely lost

note: the BD1O options prices in the table below are merely arbitrary and do not represent the reality of what they may be in comparison to the BD1 share price