Yes and no, if you divide by 2 it means that Xstrata is on board.
If you add in Xstrata it means this stock would be rerated substantially ie in the dollars range in my books, the BFS would be a winner and the resources would have been sured up.
This valuation is without xstrata but just based on where NKP currently stands alone.