.433 price target by my calculations IR has always said this was a $20M transaction. I'm sure that figure changed a bit through negotiations, but let's assume it's in that ballpark. $3.91M of liabilities to be paid off by Cerebain $1.61M of liabilities to remain on the books $2.34M worth of shares (33.47M shares @ .07) This leaves approximately $20M - ($2.34M + $3.91 + $1.61) = $12.14M 33.47M shares @ .433 brings the grand total to $20M PKG must know they bring enough value to Cerebain to appreciate the stock to .433 at minimum.