Good thinking, I like the way you are simplifying the numbers.
I think, I made it unnecessarily complicated in my mind. In my calculations, I was looking for the total available bitcoin (with consideration of the new segwit and supply issues) x future bitcoin price (with factoring the future increase demand).
Thanks again :)