Kaizenman, that you did the "long math" is impressive as it is very difficult (rigorous). However, the revelation is an eye opener and that you did it just makes me smile. For the uninitiated, my numbers are pedestrian in comparison because...
Enterprise value (EV) differs significantly in several ways (it considers all assets and liabilities), and many believe it to be a more accurate representation of a firm's value. EV tells investors or interested parties a company's value and how much another company would need if it wanted to purchase that company.
Your work offers investors Peace (of mind)!