You say in a later post you used Stockman's numbers, I think you used mine. 

(Stockman's)   23.6M OS + 6.3M = 29.9M OS.

(GunnerG)  23.6M OS + 12.6 =  36.2M  OS


sah1 wrote:The value of the Ryplazim platform and voucher remains the same. So $600M divided by 36M (assuming warrants exercised) equates to about $16. This gives zero value to the small molecule division which is consistent with current market pricing.