I pointed out this concern above. The problem is a lack of data about the value of the altcoin in question, due to low liquidity. I contend that it is impossible for a formula to determine a reasonable value. It says in the white paper the input to the formula is historical trade information, but that is not a correct input to use, in fact there is no input that makes sense.