You neglected to consider P/E ratio/multiplier.
Though I know you're not necessarily trying to do this with your speculation, I'm sure it will be perceived by many as "hype". It does come across that way even if YOU consider it "reality-based". Please take care before the Agora Police come a lookin'!
JMHO,
SGE