http://docs.wixstatic.com/ugd/a5d095_e3783300b69c4168b2d5ceca6e52c6ec.pdf
Worth having a read of this again (broker research note April 2017), and seeing how metrics have continued to improve since their base case, which put target at 8 to 10cents..