Will KNL go to 48 cents or more?, page-53

I've tryed to creat a small comparing between some companys with the aim to show potential available
discrepancys between the MKAPs. ( It's not so excellent and extensive like rockos tables and i hope it's without errors)

To make it me simple, I assume 1. that all G is equal and ignored all explored and unexplored resources of all companys because I assume 2. that all companys have enough for the existing market.



Results of my KNL compare (depenend on total sells):
-MKAP of MNS is fair. It's 6,6 x higher as KNL, because the binding sells are 6,7 higher.
-MKAP of VRC is not fair. KNL should be more than doubled.
-MKAP of SYR is not fair. 27 x higher as KNL and without the news of 50kt Sperical Graphit
(I've take the SP of yesterday to go sure).  Syrah don't produce anything before Q1 2017 . MKAP of KNL should be important higher.

A done finance must be a big influence for evaluation of MKAP, IMO.