Key Assumption (1): LLEN is Legit (it is still questionable).
Anyway, If Legit then LLEN could be trading at a price o $16.18-$24.94 in 3 years.
Assumption (2): Acquisitive Growth financed exclusively with new Equity
Coal Wholesale Segment (100% attributable to LLEN shareholders)
Growth Rate YoY = 10%
Coal Washing (100% attributable to LLEN shareholders):
Growth Rate YoY = 15%
Adding the three different Segments together
ACQUISITIVE + ORGANIC GROWTH
Disclosure: I am long LLEN.