I will give it a shot. The new ODP outstanding shares should be around 516M. (OMX 86M*2.69 = 231M + ODP 285M = 516M). The combined rev = 18B. ODP was trading 10% market cap to rev and OMX was at 15% market cap to rev. I come up with 3.48 to 5.23 at current levels. This is before any savings from the combined companies, the combined cash and the sell of the Mexico stores. From looking at SPLS financials the new ODP will be very similar. AT this time SPLS has a 40% market cap to rev ratio. That would put the ODP after the merger at 13.5 . We will see.