NTI Chart, page-71

Would that be a TA fair value or an FA fair value, IMO it is too conservative.

Target sales of 140k units of Mente Autism in the next 24 months. Lets assume they achieve only a quarter: 10k units in 2017 and 25k units in 2018 calendar year as they just launched the product.

Each unit gross profit of 600 euro in 2017 and 900 euro in 2018 on average. Corporate cost/burn rate of 200k euro a month ie. 2.4m euro a year.

Roughly 3.6m euro EBITDA for 2017 and 20.1m euro EBITDA for 2018. That would be A$5.04m for 2017 and A$28.14m for 2018 for EBITDA and we have a fully diluted market cap of A$41m?

I think the key is sales now, hoping the registration process in the EU countries will be short.