It was really just a rough guess based on the NAV movements as the MAI announcements have come in over the last couple of weeks. No science or spreadsheets behind it. Looks like a ~12 cent move in MAI moves the FOR NTA by 1 cent.
FOR Price at posting:
$1.69 Sentiment: Buy Disclosure: Held