I love these discussions & calculations, very thoughtful indeed. So, we are essentially debating if VYST true value is 8-10x of current SP (conservative approach) or 20-30x of current stock price LOL
Let's settle for somewhere in between for now, say 15x current price which makes it around 90 cents & then we will see how market behaves once we reach 90 cents goal ;-)