I did look at peers and their PE ... I was playing very conservatively - just like the exchange rate
The reason for the conservative calculation is if they do a CR for expansion into the Americas for instance - then depending on the figure they might want an over subscription to get broader interest in their continued growth and the duration they have been cashflow positive.
