The goal is to structure the deal such that the minority shareholder doesn't "feel" oppressed. There is a value for X where that likely won't happen.
OP currently suffers from oppression by minority shareholder, and needs a solution. I gave one.
OP currently suffers from oppression by minority shareholder, and needs a solution. I gave one.
This is a buyout. Everything is a buyout with extra steps.