RE:RE:RE:RE:RE:RE:RE:RE:RE:One more thing That $0.75/share RoC is NOT part of the PNG assets, thus you DO add it to the proposed value of PNG.
If you want to overly simplify things, take the Book Value of the company per last financials of $112.1M and divide by fully diluted share count of 51.3M.. that gets you $2.19/share!!