Great analysis. And at today's price, the combined entity will be worth $67.55m + $156.20m, or $223.75m, minus the $42m cash, payout, or $181.75m. Ergo, you can buy 26% of this combination for $25m today, which represents an 89% discount--a decent return for the wait.