Hi
@BOSKA and all ISXer's
I trust your enjoying your Australia Day long weekend.
Just gleaning your chart, it's great fun idea.
I noticed a small error with the decimal point positioning on the EPS, which in turn throws out the forward projected SP - it's easily done.
Here's a few examples:-
Q2/18 - Rev 553,000 - EPS 0.000829 - SP 0.024
Q4/21 - Rev 21,773,691 - EPS 0.0326 - SP 0.9793
Eg Revenue of 21,773,691 divided by the 667,000,000 shares on issue = eps of 0.0326, times that by your PE ratio of 30 = that gives you a shareprice of 97.9 cps.
Out of interest - Our current P/E is 193
Cheers
Tradealot