To make 8m ebitda in a year thats having such a bad rep would be an extraordinary year and make this thing fly.
But there isnt one bit i agree with your calculations. Maybe check your numbers against last years ebitda?
I could give you my rough calcs, but you would just ignore it because you are so optimistic about your assumptions and numbers.
On the other hand you could argue that i am pessimistic or wrong about my assumptions and that may be true. But in this game its better to be prudent than to be optimistic imo.
Good luck
FIG Price at posting:
9.0¢ Sentiment: None Disclosure: Not Held