Annual rev growth 158% or 5% MRR compounding growth.
Assume H2 revenue increase 50% on H1
FY2020 revenue = 9.1M + (9.1x1.5) = $22.75M
High revenue growth trajectory warrants 8x revenue multiple = $182M market cap
Shares on issue ~ 190M
Share price target = 96c per share.