15. The Competition
Product Price
LeapFrog Quantum Pad $89.95
Leapfrog Tag $35.00
Leapster L-Max $100.00
Iquest Interactive $61.00
Average $71.49
PSPgo-Piano Black $249.99
PSP 3000 $169.99
Nintendo Dsi XL Bronze $189.99
Nintendo DS Lite Metallic $132.97
Averagae $185.74
Source: Amazon.com
16. Assumptions
2010 2011 2012 2013 2014
Number of Children in US (ages 2-10) 40,000,000 40,366,000 40,732,000 41,098,000 41,464,000
Ratio 4:9 4/9 4/9 4/9 4/9 4/9
Number of Children in US (ages 2-5) 17,777,778 17,940,444 18,103,111 18,265,778 18,428,444
Percentage of children willing to buy a
reading unit 19% 19% 19% 19% 19%
Percentage of households in a higher
socio-economic bracket 26.7% 26.7% 26.7% 26.7% 26.7%
Potential market 900,516 908,755 916,995 925,235 933,474
Average sale price per unit $200.00 $196.00 $194.00 $193.00 $193.00
Wholesale margin 50% 55% 60% 65% 68%
Wholesale revenue per unit $100.00 $107.80 $116.40 $125.45 $131.24
Implied TAM $90,051,556 $97,963,818 $106,738,217 $116,070,694 $122,509,184
Market Share 2.3% 2.5% 2.6% 2.7% 2.8%
Revenues $2,107,397 $2,407,189 $2,747,690 $3,123,745 $3,440,369