Definitely fair enough to put $5,000 USD on sales as an average...

Definitely fair enough to put $5,000 USD on sales as an average for the year.

I would put the cost up a bit to take the royalties into account too:

	2023FY
1
2	Production - Pilgan	370,000
3	Production - Ngungaju	190,000
4		560,000
5
6	Price (USD)	$5,000
7	Production Cost (USD)	$400
8	Royalties - 6% (USD)	$300
9	Margin (USD)	$4,300
10
11
12	Gross Profit	$2,408,000,000
13
14	Less: Interest & Overheads	$35,000,000
15
16	Net Profit (USD)	$2,373,000,000
17
18	Net Profit (AUD) - 0.70	$3,390,000,000
19
20	Less Tax	$1,017,000,000
21
22	NPAT	$2,373,000,000
23
24	Multiple (10)	$23,730,000,000
25	Share Price	$7.97