Sounds about right to me trevor... & carrying your postulation one step further... $100M divided by 80M O/S = $1.25/shr... add a median PE of 8 & we're at $10./shr.
Sounds good to me !
*my calcs are subject to error...I'm no accountant...& proud of it.