FOMO CORP. Valuation Analysis

EX-10.2 3 ex10-2.htm

FOMO CORP.

Valuation Analysis

YE22 Daily At Active Users (DAUs):							1,000,000				5,000,000				10,000,000

Median Multiple:		$	131.84

25%			32.96				32,961,160				164,805,798				329,611,597
50%			65.92				65,922,319				329,611,597				659,223,193
75%			98.88				98,883,479				494,417,395				988,834,790
100%			131.84				131,844,639				659,223,193				1,318,446,386

Discount Rate (WACC):			50	%

NPV (01/2020):

25%			32.96				9,766,270				48,831,348				97,662,695
50%			65.92				19,532,539				97,662,695				195,325,391
75%			98.88				29,298,809				146,494,043				292,988,086
100%			131.84				39,065,078				195,325,391				390,650,781

Diluted shares:			DAU Median

2,152,723,775			25	%			0.0045				0.0227				0.0454
			50	%			0.0091			$	0.045				0.0907
			75	%			0.0136			$	0.068				0.1361
			100	%			0.0181				0.0907				0.1815

6,000,000,000			25	%			0.0016				0.0081				0.0163
			50	%			0.0033			$	0.016				0.0326
			75	%			0.0049			$	0.024				0.0488
			100	%			0.0065				0.0326				0.0651

10,000,000,000			25	%			0.0010				0.0049				0.0098
			50	%			0.0020			$	0.010				0.0195
			75	%			0.0029			$	0.015				0.0293
			100	%			0.0039				0.0195				0.0391