Agree, with your SP projections makes a lot of sense, except the last one.
$0.15: 30-60 Days after Pink Current - This could be way more like 25 to 50 cents, depending on the type of news (I am sure they have many to share with their shareholders) shared by the company about deals/contracts etc, trading momentum etc.