Valuation

Hi, I hate to ask this because I usually like to do my own valuations but I'm absolutely flat out and don't have any brain capacity left to do research atm.
Would anyone be able and kind enough to share their valuation on KLL using published numbers? As has probably been discussed, it would be reasonable to assume about 20% increased cost for transportation, fuel and staffing relative to any numbers that might have been announced by the company outside of the last 6 months.

As an add on, I'm keen to test my hypothesis that published valuation and *quality* discussion can actually increase the share price. I've seen it with some other juniors recently but I'm not convinced it is actually causation rather then correlation.
Thanks in advance