Ok, for whats it worth, here's my approach.
I'll not use option formulaes because i want to keep it simple and i'll presume a low volatility.
Presume that the current markt value is 200k, and that it has already seen a lot of growth, so I'll assume a 5% growth over the next few years. I'm...