I roughly calculated this. By 2028, the share price will go from 25.72 to 34.72. Based on a price of 105000, it needs to rise to 145000 for the Trump Group to cope. This is not indirectly saying that the big pie needs to rise to around 150000 or even higher, otherwise it will incur losses and enter a death spiral!