OLL Valuation

What is OLL's current valuation ratio? I calculated some ratios below. Interested to hear your comments.

1. Price/Sales (No growth and with 50% and 100% growth)

(No growth next year) Assuming all cash receipt approximates sales figure=
=Mkt Cap/Expected Sales
=$28,888,992/$3,183,000
=9.076

(With 50% growth next year)
Cash receipt in FY2019 was $2,242,609 FY2020 was $3,183,000. A growth of 42%. I'll use 50% for the calculation.
=Mkt Cap/Expected Sales
=$28,888,992/($3,183,000*1.5)
=6.05

100% Growth
=$28,888,992/($3,183,000*2)
=4.54

2. EV/Sales
Enterprise Value=Market cap + net debt(total debt - cash <using HY figures>
EV= $28,888,992 - $5,510,770 = $23,378,222

EV/Sales (no growth)
=$23,378,222/$3,183,000
=7.34

EV/Sales (50% growth)
=$23,378,222/($3,183,000*1.5)
=4.9

EV/Sales (100% growth)
=$23,378,222/($3,183,000*2)
=3.67



Table from Cannacord