i had did earlier from memory just on ME the SP was $1.6 based on EPS of 11 cents and 12 cents and discount of 10.6% i had posted the details on hotcopper with no vaule to goliath and ventburg in NPV calculation mate
that is reason i said $1.5 takeover is very very cheap IMO