From my basic analysis:
Current 810,825,000 shares
D4E Convert $2b @ 5 cents
Total Shares on issue 40,810,825,000
Value of Company:
NTA = $5.5b + Intangibles, lets say $Nil
Total Value = $5.5b
Discount it by say 30% = Total Value $3.85b
Take $3.85b divide by 40,810,825,000
End result = 9.4 cents