Zoleo launched - recurring revenue - stock valuation

Now that Zoleo has been launched, lets do the math and see what BCC should be worth just with Zoleo alone !!.

it will be marketed for AUD$349 with a monthly subscription fee of $32 to $80 per month.

Assuming global take up in the 1st year say 500,000 units.

Revenue 500,000 x $349 = AUD$174.5 M

Recurring revenue 500,000 x $32 (base case) = AUD$16M per month ( ie. $192M per year !!! )

To be ultra conservative, lets use 5% of the above numbers, that is :

Revenue 25,000 x $349 = AUD $8.7M ( 1st year )
Recurring revenue 25,000 x $32 = $800K per month ( i.e $9.6M a year )

Current Market Cap AUD$14M. It doesn't matter how conservative your numbers are, BCC should be worth 10 times the current market cap IMO !!