I've used more conservative parameters, higher all-in operating cost, USD$300/ton instead of previous USD$230/ton (PLS, all in operating cost is USD$333/ton).
At 5mtpa, lithium concentrate price uses USD$800/t, AVZ shared NPV @10%, is between $2.6b and $3.4b, with required capex of A$224m.
For exercise only