Worth around $9.50 NPV based on that report This stock should be at $6.50 soon. a little war with Iran migh get it there, over $10.00
At least 40% undervalued, they should just go private at $9.00 or at least pay a token dividend, and get listed on major exchange so we can write call options on it, or buy puts as insurance.