The only number in your back of the envelope sketch I think might be different is the percentage of internet advertising dollars Google could get. I would expect the eventual oligopolists to control 50%-60% of total internet advertising and I don't see any reason to believe the dominator could get 1/3 to 1/2 of that. Not that I'd project it as very probable, but it's possible to envision the leader getting 20%-25%.