What's your price target?
(You Enter YOUR anticipated Numbers in the Light Green spaces)
My baseline is $5ea / 10% of smartphones / PE of 80
How much do you think Microvision will profit for each PicoP sold?
What % of smartphones sold do you think will use it?
What do you think the PE of the stock will be when this happens?
Static Variables(you can still change)
Microvision Shares Outstanding
Total Smartphone market: 2017
Total Microvision expenditures annual
Effective Tax Rate (%)
* * * * * * * * *
Number of PicoP Installations you expect
Total Earnings Before Taxes you expect
Microvision Earnings After Taxes
Microvision Net Earnings Per Share
Microvision Market Cap You expect
Microvision Price Per Share that you expect
Below, your estimates of the market cap value of the other verticals and display only.
Near Eye Display
Interactive Display
Consumer Lidar
Automotive Lidar
Display Only
All Verticals (Market Cap)
All Verticals (Price Per Share)