Future Valuation, page-206

Doing more maths in my head based on parcels original calculations - if we are charging $10 per month across our services and if we get 400k subscribers then that would line up with his prediction of 69 cents (He originally had 4 million at 1 dollar a month).

DISCLAIMER I am not saying that is what we will hit.  I am just reworking the maths on the last set of calculations that we have to work with.  DYOR and do not rely on anything I say.