Edwin WAR last 3 years: 4.0, 3.6, 4.5
Reasonable 2016 projection: 3.0, conservatively
Reasonable aging curve: -0.5
Edwin WAR next three years: 2.5, 2.0, 1.5 (7.5)
$/WAR: ~$11m + 9% yr-yr growth
Production value: ~$27.5m, ~$24m, ~$19.5m
Total value: ~$71m over 3 years