Hi K
Had a look and got similar figures to yours when using a AIM spreadsheet, but as you say it is not easy to think about cash as equity and equity as cash. and I've fogged out. A great idea, but it just doesn't feel right - and usually when I get that feel its because there is something wrong, but I've not managed to pin down what that might be.
That's much like a log scaling, where the share price will have to move in increasingly larger amounts the further it deviates from the median in order to trade. Which I guess is a bit like the halfway-to-the-wall approach.
Toofuzzy often has a much clearer mind and might be able to spot the Stewie if present.
Regards. Clive.