Just trying to be conservative in my estimate (I am an analyst by trade) but also because I don't believe they have bought the entire 100M yet and once they put out the buyback PR the share price will rise significantly and the company will, in turn, have to buy shares at a much higher price.
Market Data 
Markets 
AI
