You are missing my point: you are confusing market cap with ev. ev of $1.4BN is $950M market cap give or take, which devided by 15000000 is $64 per share and for $1.5BN ev the stock needs to be $70. at $70M net income the pe is 14 for 1.4 and is 15.5 for 1.5. you can do the math for market cap/fcf and for ev/fcf based on fcf of $147M (first year) and reach your conclusions about how long it will take to be breakeven on each one of the tranches. hope that helps.