The problem with this math is if in fact AsicMiner is overvalued. I will not speculate on this as I've been burned in the past when I doubted AsicMiner's resilience and momentum.
I don't want to create an OT discussion, but only one fact: Bitcoin land is "oversaturated" with Bitcoins to spend and use, implying "overvalued" assets.