That is correct. I get $0.86 in assets plus the value of the shell which I value at $0.02-$0.05/share. I used a UPG share price of $2.65 for that estimate.
I expect that UPG is going to have an awesome year in 2010 which makes ZNCM shares at this level look like a steal!