Hmmm… I’m not so sure. Here’s what’s stated in the document you linked:

I’m not trying to contradict your point or anything, it’s just that my extrapolation senses are tingling on this one. I think there may be an overestimation of the NNH in your analysis, but I’m not sure and I don’t have time to carefully check right now, just want to get your thoughts.