Nothing mathematical in my guess. I am just basing it on two statements that ES has apparently made ( one to Vette)

i) nobody will be left behind (to me this implies that it will be above the all time high of $2.75)

ii) apparently ES scoffed when vette questioned him about the $3.50 liquidity being discussed on the board ( although i do realized this could be taken two way )

So, seeing how this just a guess I will guess at $4.25 for SC plus all the added value of lands transmission lines and port.

GLTA