Just one thought:

If we assume your estimations are right and more money will be needed to for the program, don't you think more dilution will come, hence more Shares?

Instead of dividing the estimated value by 200m shares, I think it will be more accurate dividing it by 200m + 80m shares (coming from further dilution.

Just my thought!

Regards,

Wil