The analysis I did when the board evaluated the terms of the contract forecasted in comparison to what our current sponsorships were at the time. The guarantee was higher than what we were currently receiving.
As to the long-term forecast, it's really a trend line, because it doesn't take in the actions.
As to the increase in valuation, that exceeds my expertise, as I am not a certified business valuator on anticipating future growth.