By no means an expert.
Even with your lower level of 8x, it could be a SP of $3 +.
If the graph is accurate, it could suggest a stable revenue stream each year of $25 mill....from about 3 years from now.
Coy fundamentals could support this proposed SP as soon as 2019.
Again not an expert. Just a thought.