Virgil,
Your calcs may not be quite right. Give me your email address and I will send you a spreadsheet I have done on OZL with yearly cashflow and and NPV share price calc.
If you have a look at weekend charting, Robbbbbbb has charted OZL and says that 2.50 is not unrealistic. Well worth a look
HT1