my humble predictions for stb, page-14

NPV would already incorporate capex ... hence 2.7bn positive npv is your starting point to which you can add the savings in capex .... also i believe there are approx 100m shares / options on issue hence 1.5bn would represent about $15 per share ...... regardless still tremendous scope for share price appreciation