Changegonnacome,
I would take some time to go back and read some of Ericopoly's old posts. I think you will find he has some very good insights on investing and making money.
The only reason I say this is some newer members might not have read his older posts.
Regardless, I like the rough estimates of fair value you are using. ?
All the best