According to the wiki, flame holder adds 25% dmg, or 250/100:


408 + (2676*1.25)*1.5 = 5425 , which is exactly what you are getting.

This 25% increase is 250/100, so my guess is that its a broken formula and it should be

408 + (2676*2.5)*1.5 = 10443