Hi crackpot, I feel your numbers are way to high.
Simpletons calc is using current numbers is about 750 million shares with performance calcs and being profitable values DGI at only 15 million by FY15.
The unknowns are the catalysts till that date which is a long time away. Also the opportunity is that it is early days only of this journey.