When you put all of that together, my modeling suggests that Luckin has a realistic opportunity to hit $4.50 in earnings per share by 2025. Based on a market-average 16x forward earnings multiple and a 10% discount rate, that equates to a 2020 price target for LK stock of nearly $50.