i think your PE is a touch low - I reckon the business is very resilient and a PE of 14-15 seems reasonable - this would make the price $2.80 - $3.00 after the stock goes ex div tomorrow.
CAB Price at posting:
$3.98 Sentiment: None Disclosure: Not Held