Jannie,
Blow me ragged. Your estimate is almost same as mine but via very different routes.
IMO, its worth either 18c (low estimate, middle is 34, high is 48) or nothing depending on whether the Beatrice debt is included in the sale.
SwingLow.
I hold this thing, have reached my limit for one stock so wont buy again. But wish I could.