Price Target Methodology Weighting 27/11/2015 12 Month Namdini...

Price Target Methodology Weighting 27/11/2015 12 Month
Namdini Gold (NPV@14) - risked +1Moz @ 1.5- 2g/t Au OP - simulation 38% $0.51 $0.53 Exploration value - no development 20% $0.17 $0.18
Cash Backing + ITM Option Value 20% $0.08 $0.09 Cash Backing + Full Option Conversion Value 15% $0.08 $0.09 Current Cash Backing 7% $0.03 $0.03
Risk weighted composite $0.26 12 Months Price Target $0.27
Shareprice - Last $0.155 12 mth total return (% to 12mth target + dividend) 75% Source: Hartleys Estimate