Anyone done NPV10 Calculations? Has anyone run a spreadsheet based on npv of future cash flows for IAE? I ran a bit of a back of napkin estimate (assuming the acquisition goes through) and came up with $5.40 just going ahead to 2016 or so with a 10% compounded annual discount to npv and 20% annual production declines - $7.24 including npv10 of cash flow to 2020.