$1.2bln sales from Seroquel * 10% for IPCI= $120mm $120mm * 50% for partnership split = $60mm $60mm * 80% profit margin for IPCI = $48mm in net earnings for a company with a market cap of =/- $88mm
above are just some rough assumptions, but a conservative multiple for this type of company is 15X earnings= $720mm market cap divided by the 25mm shares out = $28.80/share.