Just keep in mind that all these figures are speculative at this stage. Also the fully diluted market cap isn't reflected here. Personally I do believe that we will see 10c+ in time and it's very possible that this could occur within the next 12-months, however the anticipated revenue would need to be reported in the quarterlies for a substantial rerate such as this to occur (IMO).
GLTAH, DYOR.