Really incredible opportunity when looking at the numbers. 205,000 or 1/10th of 1% of all vehicles is NOT a stretch. I actually had to redo your math in my own spreadsheet to verify your calculations.
Even using extremely low projections of 1/10th of 1/10th of all vehicles JUST IN THE US = 20,500 vehicles.
So dividing all of your projections by 10 would still represent incredible price appreciation from current levels.