Thank you ScreenShot. Simple as that! I kept coming up with different #s using OTCmarkets and other web searches, seekingalpha etc, and couldn't find a good correlation.
My bar napkin scribble just using OS and PPS had us 6 or even 8 times undervalued, so nice to have a little confirmation on that.