is 9% worth it? considering the risks attached regarding a NO vote. also considering some of your assumptions. rising rates, rising dollar, high EBITDA multipliers.
Who knows how much extra money BBI will end up spending on legal fees. its very much a wait until the deadline decision IMO.
But overall your numbers are realistic but far from glamorous.
keep refining things, its an interesting analysis.
cheers