You forgot the need for a capital raise that will further dilute commons. At least 60% of the market cap (after the raise) will go to the subscribers of the new shares. So with your $42 estimate, you get $16.80 - which is close to my $10 to $15 range.
_____________________
Sorry for answering 2 posts in one, but I'm still limited to 1 post per day.