ddaurelio, great analysis.
Corrected for OS increase, a similar run of BTC to $20K would be similar to a $2ish price range for INTV.
Looking at historical performance during previous BTC halvings, BTC will likely go higher than $20k. My year end estimate is $50k+.
All this said, INTV is in a lot of control of where the share price will go in a substantial run up in BTC. A huge factor lies in what INTV does with their mining payouts. If they keep cashing in all their earnings to pay electricity and other costs, INTV will NOT sustain a much higher valuation. If, on the other hand, INTV can demonstrate in quarterly reports, that they are banking and holding a high amount of the crypto mined, they will then be able to project much higher earnings to expenses. Then the sky is the limit.
GLTA