Yes it is conservative but shows with $200m Rev FY20 the share...

Yes it is conservative but shows with $200m Rev FY20 the share price will be close to $10.00

Hes a spreadsheet with 20% QoQ growth - distorts the number somewhat !

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
0	BIG Un Ltd - Revenue Growth
1		20.0%			20.0%		20.0%
2	Q1_18	$15.00		Q1_19	$31.10	Q1_20	$64.50
3	Q2_18	$18.00	20.0%	Q2_19	$37.32	Q2_20	$77.40
4	Q3_18	$21.60	20.0%	Q3_19	$44.79	Q3_20	$92.88
5	Q4_18	$25.92	20.0%	Q4_19	$53.75	Q4_20	$111.45
6
7	Total FY18	$80.52		Total FY19	$166.97	Total FY20	$346.22
8	Multi	7.0		Multi	7.0	Multi	7.0
9	M/Cap	$563.64		M/Cap	$1,168.76	M/Cap	$2,423.55
10	Shares	165.0		Shares	165.0	Shares	165.0
11	Share price	$3.42		Share price	$7.08	Share price	$14.69