If they achieve 50% growth next year then it confirms they can continue to grow at this solid rate, then my market cap value for them will be 334 million in 12 months time or $5.40 per share.
*However if they grow at less then 50% then value of share could be a lot less.
I listened to the conference call and they said they will likely grow more than the Pharmacy growth rate for natural skincare which is a bit more then 20%.
If you did a 40% growth model for Trilogy, Goodness and Ecoya and 10% for CS, then you have a value of 267 million or $4.32 per share in 12 months time and thats quite possible that growth slows a little from this year. I think you should always prepare for them to under-perform and buy with a margin of safety.