RE:RE:RE:RE:RE:RE:RE:RE:Facility complete, filled more and going to a $1The answer is in your question. We both AGREE, they are relying on a 5 year projection to come up with there projections based on what they have TODAY. Their is the flaw, that the FUNDAMENTAL assumption of the valuation is that the company will remain completely stagnant over the next 5 years. They will not use ANY of the 10-15 million they end up with to any kinds of partnerships, expansions, fuel growth etc. At the very least, include some year over year Sq. footage increases in the valuation models. I have NEVER in my life completed a projection of a GROWTH oriented company, showing zero growth as an assumption.