Market Cap

Further to uiux's post here, I thought I'd start a thread about market cap predictions.

In the short term the number of variables is too high for any meaningful estimates (what clients will sign on in what order). But in the long term (5 years), based on the applications already discussed at length on this forum, and the possible clients, I came up with the below figure.

Samsung
200M devices p.a. with a $10 Akida licence each
Revenue $2B

Auto Manufacturers
5M smart vehicles p.a. with 6 x $10 Akida chips each
Revenue $300M

All Others
10M devices p.a. with a $20 Akida licence/chip each
Revenue $200M

Total $2.5B p.a.

Assume 0.9 profit ratio.
Assume PE of 15

MC $34B


Now your turn