hotfire----i think you forgot that the 26cents per share is for only half the resource,based on your calculation---that makes your valuation of Roseby 52 cents--please correct me if i have missed something.Please keep in mind that you have also based this on Xstrata paying only HALF the price that they payed for CCP,we should end up with a figure somewhere in between yours and mine.