More goes into my evaluation but makes it too speculative. Yes, I was going to list 27mm but decided not to as it relates to a current market cap. Market cap for a going concern is different than a buyout price. My buyout price would well exceed $2.5 Billion.

Also, at a certain point folks quit reading a post and the point can get lost in too much detail. Conservative approach works the best for me to help manage my expectations and perception.