My take based on getting a "confirmed" merger; an Amended 8K; and an aggressive M&A strategy within 24 months. Revenue run rate of $1B based on aggressive store acquisitions and Ave Rev per Store. EPS of about 5% with an EPS multiple of 50 = about 20 cents a share based on 12B shares O/S. Assumes no more dilution - probably unrealistic, but it's my model and I can assume anything I want.