Fair Value for KTD based on BEGA BGA

I think we might remain at the current levels till we reach higher sales growth .

			Revenue HY	Cost of Sale HY	Cost of Sale %	Market Cap At HY
1	Keytone Dairy Corporation Limited	KTD	$24,518,314.00	-$19,144,823.00	-78%	$50,000,000.00
2	BEGA CHEESE LIMITED	BGA	$ 707,733,000.00	-$ 564,734,000.00	-80%	$1,956,000,000.00
3	KTD/BGA		3.46%	3.39%		2.56%
4			Now	In 1 Year	in 2 Years	in 3 Years
5	Potential HY Revenue Growth		$24,518,314.00	$29,421,976.80	$ 35,306,372.16	$42,367,646.59
6	Fair Market Cap if BGA fairly Valued		$67,762,591.52	$81,315,109.82	$ 97,578,131.79	$117,093,758.15
7	Fair Share Price		$0.25	$0.30	$0.36	$0.43

Lets Hope for the best next year .