SNS Discussion 2022, page-9

I applaud your effort. and I am sure you have the best that can be done, with the available information. I think the key variable is the board policy. do they want to maximize profit NOW, and thus boost share price, or, do they want to reinvest for growth, award themselves more shares now at current market prices, and maximize profit in say 2030.

Other than that, I think there is the usual 1% risks, it might all be fraud like wire card, or it might be non existent like Theranos and so on. But it looks like your doing the best you can with what (information) you have, so again, well done. do you want to have a stab at a PE, and a (fully diluted) share price for FY22,23,24?