Cyclone-I based my guess on a prior posters computation-post # 7042 and used my own expense guess. He came out with around a pps of 9C based on 900m shares outstanding at the time. I adjusted some of the amounts and converted it to present value with spec discount. It's all a WAG-But I always try to be conservative.