"let's get back to what's important: "estimating the future common share price. What is your expected value calculation? You said that you have run many scenarios so it shouldn't be difficult to post their output."
As I've said multiple times... I've already given you all the info I care to share. If you can reverse engineer something, good for you. If not, too bad so sad. I am under no obligation to show you my formulas nor the different scenarios. You can keep asking like an idiot though. I'll just say - keep your eyes on your own paper.