BDC Sale Price, page-23

Okay, so I have done some rough back-of-the-beer coaster valuations with assumptions.

If you want me to amend the assumptions, just let me know, but not too many requests please, haha.

So take a % of the after tax (AT) NPV/SOI metric. Perhaps 50%, so 12.5 cents a share maybe.

ASSUMPTIONS
AISC @ AUD$1500 Oz
Trucking/transport cost added in AISC from optimised DFS around AUD$200 Oz
Gold Spot price AUD$2400 Oz
Capital Cost to start operations AUD$50 million
Mine processing schedule used from Optimised DFS
AISC considered off-set from external third party processing with running/maintaining internal processing plant