Exactly, this is the basic math of it, but aside from the factor for years in this case you used 7, there will also be a factor for growth and potential and we won't have a clue what that will look like until we see previous growth year over year, market share, market growth and all the other factors. That will make up the largest piece on this.
News 
Market Data 
Discover 
AI
