"I'd be very interested in what you think a non-fanciful market cap number is - and how you arrive at it!"

Market cap is defined as "a measurement of size of a business enterprise (corporation) equal to the share price times the number of shares outstanding of a public company".

My point all along is that you are engaging in wild, unfounded speculation about a non-public company, using wholly inappropriate metrics.