>Annual cashflow = (33.86/1.066 -15)*1.75M = $29.336M
Great post isplicer.
Based on that cash flow I have then taken off tax and royalties and get a basic assumption of approx 17 million NPAT.
Market cap of approx 117 / 17 = P/E of approx 6.88 currently.