franco,
Got some suggestions then to adjust the back on the envelope analysis?
It's all great to say, 'poor' ..... but, where's the input?
I could spend some more time on it with more conservative figures, or or do a DCF, but if you're interested (as you are) why not chip in?
Maybe a typical HC poster....
SDG