Q1 was negative $110 million ebitda. So that means q2-q4 will be $510 million. If Q1 were at Q2-Q4 levels that would be an annual run rate of say $650 million Ebitda. a generous 7 multiple to Ebitda would be 4.5 billion enterprice value. - $3 billion in debt that leaves $1.5 billion for common Share holders or about $10/share. Stock is 80% too high. I think $15-17 will be revisited.