This is pure imaginary scenario (Do Not take it seriously =) My...

This is pure imaginary scenario
(Do Not take it seriously =)

My enterprise MobiDick sells a unique mobile phone:
My factory has capacity to produce 1000,000 units.
Wholesale price is A$150 ea.

My auditor/analyst says if i sell
*100,000 units ($15m), first year
*300,000 units ($45m)? 2nd year

Then MrK is prepared to buy out MobDick for $350m in 12 months time.

Imagine what MrK is prepared to pay for MobiDick, if my factory can churn out :
300,000 units, first year
600,000 units, 2nd year,
1000,000 units, 3rd year, full capacity


Qn:
If you are the top gun at AceVenturaAnalyst, can you tell me the price Mr K prepared to pay to buy out my MoniDick enterprise in 12 months:

$350m?
$500m?
$700m?
$.????.

Cheers
Dyor
G
~


Ps
1,My factory in Hng Kong is waiting for local council clearance, expected in 10-20May, 2018

2. Pre-production confirmed orders for next 3 years ( from Canada, SEAsia, Mongolia) are:
1000,000 units , year 1,
2000,000 units, year 2
3000,000 units, year 3

3. This is a fictitional scenario.
Any similarity to any real life person or event is co-incidental.

4. Normal Disclaimers apply.

-