Just for clarity sake There is a bad error in that poster's math calculations IMO. Everything is off by a factor of 100 because they used an incorrect market cap. Market cap should have had an extra zero added fwiw which changes every other calculation in his/her thesis. Also no one knows for sure how many o/s there currently are so the number could change one way or another on that as well. JMHO