How long is a piece of string? I don't think your method is that sound too many things could change...for example: Number of shares through any future cap raising. AZG looks like it has potential but it is not without risks IE cash flow issues so I dont think stating potential returns is that overtly helpful because a company like azg could retrace in value too. If the projected npat is reached the sp will take care of itself imo.