Start Year 2015

End Year 2019

Start Amount 7
End Amount 69

CAGR 77.2%

Market Size (Market CAGR % PAL Revenue (PAL Revenue CAGR %

2017 100 7.20% 160 17.80%
2019 115 222
605.5556

4
1.22987386542
8.60911705797
Current Investment 300,000
Valuation Cap 25,000,000
Discount 10%

Scenario 1 Scenario 2 Scenario 3

Valuation 20,000,000 24,000,000 30,000,000
Share Price 1 1 1
No of Shares 20,000,000 24,000,000 30,000,000

Revised Price 0.9 0.9 0.9

% of Shares 1.67% 1.39% 1.33%

Total Value of investment 333,333 333,333 400,000

Profit 33,333 33,333 100,000