Yep. It also provides hope of success and I think it may be in reasonable agreement with what iddrisw did. Even though his method follows a more Montecarlo/stochastic approach while yours is more deterministic/rough, both are sound and reasonable methods and I suspect that they may converge to similar answers, which appears to be the case.
This is fun! The only problem is that it is only speculation until we see actual results. I am going to watch paint dry until then.... ;-)
News 
Market Data 
Discover 
