Thx. I thought it is very conservative. I use Netflix as a yard stick with current PE ration of ~105. Since NTEK will be a growth company I conservatively use PE ratio of 50 in my calculations. Also, Unknown factor is the other divisions of NTEK. How much $ they will bring in.