SGH Expected Share Price According to SGH management, page-4

Ok, I will give some hint since nobody knew that. I don't want to give the number as afraid I screwed up in my calculation and being hammered here, as some people here is not appreciative, however, they stepped on you if you said something wrong. Also, I am stand to be corrected if I am wrong.

The equations to calculate the expected share price are:
1) the amendment fees are based on 15% of any uplift in the MC;
2) The company expects more than 55% of lending group will be cashing out and therefore the maximum dilutive impact will be between 6% - 7%.

For instance, if the share price stay stagnant, the dilutive impact will be 0%. The higher the share price moves, the higher the dilutive impact.