If project fails after the ICO and there is any ETH left (ETH raised less ETH spent on development), I do not think anyone is getting this ETH back. So, I do not think you can assign any value to the token based on how much Eth they might have left in the pocket. This eth is going to go to the founders as "ICO profit"