I can understand that method but in saying that PFS and DFS are value accetive events in theory that aren't priced in. So you're counting the dilution without the value.
Also TMT and AVL PFS not priced in yet either, so your reference point is likely to rise.
Nothing wrong with the conservative perspective and always good to stay grounded but just my slightly different take on it
