My earlier calculations were incorrect.
Current offer provides Pre placement MSP holders with 42% of combined entity.
Excluding placement
Therefore values MSP pre Merger announcement @ $13m
MC at 4 cent = $16.4 or 20% discount
MC at 4.5 cents = $18.5m or 30% discount
.