Based on the global peer comparison, we applied 5.5x multiple to our 2016E revenues for EV/ Revenue multiple and 16.5x multiple to our 2016E EBITDA for EV/ EBITDA multiple, we arrived at a fair value of USD 1.0 per share.

Valuation...represents a c.55% discount to larger peers’ 25x trailing 12-month PE, which appears inexpensive despite its much smaller scale and we believe that the stock should re-rate if YuuZoo Corp can demonstrate the commercial viability of its social networks through consistent delivery of revenue and earnings growth.