I like this kind of analysis Mr G!
No one can argue, just plug in the numbers of choice for PON in a spreadsheet.
Only one question, have you taken the PON in USD or AUD, if the former, there will be addition 15 to 20% to share price. I haven't checked your production pricing but it is in the presentations, so QED.