A more robust view might be "assets under management" backed value, including the ~298,000 HIVE on @brofi. Of course 290k of this is delegated but it would add 4.324 HIVE per token of value, giving a total (AUM)BV of 6.654 HIVE per BRO token.
This would lower the free cashflow number to 6.8% annual estimate.