Given the val date of March 23 (from memory), this is a decent...

Given the val date of March 23 (from memory), this is a decent snapshot that's rather close (includes Q4 FY23 as well)

We don't really have much more than that, but an entity with 70k subs and US$27m in revenue (higher on a run rate basis and growing quickly at the time), is likely worth at least 1x revenue. That's my base case, because we don't really have much else to value it on.

So on that:
- $13.5m US attributable to Beam ($20.5m AU approx based on 65c AUDUSD)
- $3.5m attributable to Beam for AU subs

Total: $24m, with those payments spread out over a few years.
Discount it back to today, you're still talking ~$18m minimum...

And then there's the other businesses, potential to monetize Zoleo IP, etc.


Even half that is still today's Market Cap...