Rough valuation - makes sense?EBITDA: RC $90, other $86, total $176; Multiple 10-12; gross value $1,760-$1,352; less debt $760 (after conversions) net value $1,000-$1,352. Share 87 (after conversions). Value per share $11.50-15.50. Factor in risks/upside?