Is my estimate calculation correct?
No - because your assumption of 15c cannot be validated. And have the alleged sales of 48M per year been subject to DD auditing or is it just 'hearsay'. Again, no way to validate this, until after the event.
Lets revisit end Jan next year and see how the assumptions are travelling then.
