I agree with the prediction based on your calculation but I think Ethereum will go beyond the Bitcoin price before 2020. I made my first investment in Bitcoin in 2012 and I predicted the current price of Bitcoin i.e $2500 for 2018. I can see the Ethereum has a bright future because of its technology. This is future of computer.