If my math is right using their valuation (DCF) and going out 5 years and subtracting cash (I am going by the $4/share figure others have posted) that puts basically $3-$4/share for everything but M-Enox. Although my read is no generic every in their approach so using 10 years that places no value on the rest of the company .