POET Technologies Inc.

Are we asking this to arrifve at a potential share price? If we are going to have this discussion there are a few assumptions we will need to make

1. What can we reasonably expected our initial share of the $5B market to be? 5%? 10%? Higher?

2. What will our estimated margins be? is 50% too high?( I have no clue)

3. What earnings multiple should we apply?

Lets assume 10% market share, 50% margins and a multiplier of 15. This would give us a market cap of 3.75B just on this verticle.