Hi Crazdewd,
I'm simply using the "risked" value of $1.17 shown in the MEO presentation as 20% which is 87 cents for 15%.
Take out all the "buzz factor" and forget about how many shares on issue i believe it is possible for the herd to push this share to 70 - 80 cents on the day the farm out partner is advised. I wait in hope.