My Model has 3 scenarios (without probabilities)
Pessimistic Model i have Revenue growth at 10% @ around $28 million..
Neutral model, growth of 25% Revenue of $31million...
Optimistic growth of 40% and Revenue of $35 million
Optimistic is basically just continuing revenue growth at the average of last 4 years, and pessimistic is just a slow growth due to general economic troubles (basically a made up growth rate, i just don't think they will go backwards).