Forecast Revenue FY/18 is between (US$135 & US$145) (+10.11% to...

Forecast Revenue FY/18 is between (US$135 & US$145) (+10.11% to +18.27%) on FY/17
FY/17 Revenue was (US$122.6)

Using that as a guide
My Forecast FY/18 NPAT = (US$50 to $54 mill) - (A$69 to A$74 mill)
My Forecast FY/18 EPS = US$ (21.0 to 22.5 cents) - A$ (29.0 to 31.0 cents)

Morningstar's FY/18 EPS = A$ (33.3 cents)
Morningstar's FY/19 EPS = A$ (52.8 cents)
Morningstar's FY/20 EPS = A$ (61.1 cents)

My Intrinsic Valuations are
FY/2017 = A$3.50
FY/2018 = A$4.78
FY/2019 = A$8.00
FY/2020 = A$8.76