I got the sinter price wrong. I wasn't being negative for the hell of it.
the different product mix, which until they started producing, was the assumed story, plus the slip in prices, at $18.5/t opex makes a big difference to share price value
it's pretty simple but this how I get to a 26-27c share price. I had thought it through.