I am curious about the distribution of shares equation to work...

I am curious about the distribution of shares equation to work out what we would 'potentially' receive if the escrowed shares are issued.
Does the equation look like this:

(My FFX Holding / Total FFX SOI) / LLL Shares held by FFX

I.E

( <my FFX holding> / 1,182,846,571) / 173,651,617
Then times by the current LLL price to get the equity value?


Let me know if that makes sense!
Numbers for FFX SOI grabbed from asx website and then LLL shares was approximated by their 17.6% holding.