DHAM..if I may... 42M would be revenues...not earnings... 42 - say 16 burn = earnings = 26 M... Using your math, 26 M / 100 M shares = .26 / share @ 20 = $5.20 now!!!! (that's at a pe of 20) I think that the pe is flawed!! (Guys if 42M happens this year...what exponent x 42 will happen next year) Should be more like 40 or better based on some discount to the growth rate...all imho!