12:1 & future profits?

Correct me if I'm wrong, but

The Griffin Report states $3.00USD in 12 months.
With the 12 to 1 ratio the NASDAQ price per share should then be $36.00.

For long term Australian security holders past 2014 one should expect NASDAQ figures of $72USD+ for a realization of the current ASX share price going to $6AUD.

Now being an Aussie investor I know nothing of the NASDAQ's share movements.

Is a share price of $72USD consistently achievable by the new UNI Corp?
I can easily see it reaching $6+ on our market, but $72 sounds a hell of a lot of money per share to me.

Also the Aussie dollar could easily reach parity and that would see a 20% less realization in any profit brought back???

I'd like to see a ratio of less than 12:1.

Am I on the right track here, who's done some crunching?