Ron, if you agree with the assumptions in the speradsheet, then the discounted income is an indication of the value of US sales. If you don't agree with the assumptions, you can change them. I did not attempt to value the sales from Europe and the rest of the world.

I am not trying to predict the price per share because price does not always reflect true value.