As you'd expect, a spreadsheet is probably the best way to model the different scenarios and answer the question...
Here's one I did earlier (http://bit.ly/1cplWdx)
We may disagree about the figures or the methods, but at least we've attempted to address the financial question before moving on to the strategic and subjective decision.
