Sorry Lion, but if your going to make assumptions about the O/S, margin and in 10 years then you should also give the pps the sector modifier. We'll go conservative and say 20.
PPS in 10 years based on your ASSumptions = $3.60
Taking into acount that you only acounted for about 8% of market share.