Hi Umibe5690,
If I read you correctly, you write that with good TLD, the jump would be from $0.22 to about $0.88. That's market cap of, say, $500M-$600M. While $0.88 would be quite nice, I believe that's an underestimation.
Since we are guessing, I would guess the valuation using whatever form you'd like for a treatment with few if any SAE for an unmet medical need around Cancer and a platform potential would be substantially higher, more in the multi-billion. My guess would be a valuation of at least $5B after the market takes in the full implication of DC-Vax's potential.
Best of luck to Patients, NWBO, and Longs!