Thank you for trying but I mean real numbers-based valuation like there was when the OS was a lot smaller a few years back: #msg-23710271 e.g. if you update that poster's OS metric, BLTA currently trades @ ~ 5.5x Projected PE Outside of hype (which I assume is where you are assigning value), I don't see a path to fundamental value unless they reduce the OS. (Do you really mean $65 - $89 after year 1?)