...plus MNTA's Earnings loss offset by a lawsuit vs A/WTS?
Maybe, but you would have to assign a success-probability to that and an additional discount for time value of a collection that would be many years in the future after lots of legal fees. To be safe you would have to use a low probability.
ij
It is astonishing what foolish things one can temporarily believe if one thinks too long alone ... where it is often impossible to bring one's ideas to a conclusive test either formal or experimental. J.M. Keynes