That would definitely move things around - I.e. To up the...

That would definitely move things around - I.e. To up the revenue significantly would ultimately change the WACC consider it could push the stock return. This would also push the EBITDA and Rev multiple down as exponential growth from those margins couldn't be sustainable. (Used base case in model)

That being said! - I've moved some things around and this is what it looks like on a 12Mnth target. Personally, I think this is overly bullish and this absolutely ROCKETS the revenue with terminal year Revenue of $78M and EBITDA of $57M which is huge in 5 years...