price is what you pay, value is what your receive.Most importantly, future value is not a 'spreadsheet' based on current conditions. Future value is a feature of future cashflow and profitability.
Future value will be destroyed if PPT cannot get their act together, especially if they flog off their golden gooses including their name.
But this is not captured in a simplistic spread sheet.
The market knows this, so yes you are a holder,
but you are a holder from a price of around $22.5, your hypothesis, is deal making, using your 'spreadsheet'.
If that 'deal making doesn't eventuate' as you forecast, you are at risk of loosing money on your investment.
Let's see how this plays out.
But right now my capital is safe
Lol I have even disclosed the price without updated information, the price I will start my attack run:
(20min delay)