Wish your maths were correct. However from Mosaic's ASX notification the offer is 1.01 AGK for 100 MOS. This gives a value of .1515 to .1545 for a MOS share with AGK value between $15.36 - 15.60
MOS Price at posting:
15.0¢ Sentiment: LT Sell Disclosure: Held