Bunky, You have multiplied the Rodman 2010 EPS estimate by 3 but not not accounted for the x3 extra shares in your p/e calculation. So far as I can tell, at a p/e of 9 (using Rodman's #'s) there will be around a a60% gain versus today's PPS of $1.30.