Even accounting for the banked points, I would still be offering less than $110 for that contract to start. I know the price has been rising, but ROFR hasn't claimed anything north of $103 in the last quarter. And Disney's going to be less interested in a larger cash outlay, so the fact that it's not stripped should actually help you.
Good luck - it sounds like a good fit for you!