That's stretching it, it's all there in the cashflow.
I'm using a PE of 10 not 12 so I'm giving this a fair value from the cashflow just released of $700m market cap.
Don't forget Anglo bought this mine back in 2008 for $700m and spent many more millions on roads and rail.