I have not looked at your numbers which may or may not be right but your assumption that the only thing holding the stock back is the fact no analyst has done the same number crunching that you did indicates there maybe some thing you have missed in your analysis.
FXR is not a major well known stock but it is not an unknown either. The management of companies like FXR are constantly doing road show presentations to broking firms, and have strong working relationships with various brokers. This normally flows throught to the broking doing some form of analysis. The fact this has not resulted in the release of many analyst reports is moke likely due to the analyst's coming up with a different conclussion to what you have than the company not being analysed.
But maybe your numbers are correct and FXR is the next JBM waiting to happen and if that is the case good luck and well done.
