It's a simple calculation based on estimated sales and attaching an industry standard multiple on them. Yes, I would anticipate a bit more dilution but nothing that drastically changes the calculation on share price. After all, I was using the most conservative figures, and valuing the rest of the business at zero.
Those are figures on the IV formulation (for hospitalized patients), not oral. I would expect Flucide oral to sell around $150-$200/dose.