comparison with mml

Interesting to see where MML is trading.

$1.2+ billion market cap on forecast 2010/11 gold production of 100,000 oz at a cash cost of US$190/oz.
2010 EBITDA: $74M
Debt free
Unhedged gold production
Operations in Philippines

Obviously KGL is behind in terms of timeline to production but
at current prices KGL will produce in Year 1:
70,000 oz of gold and 7,500 tonnes of copper.
Cash cost for gold -$200/oz because of copper credits.
2011/12 BBITDA: $100M+
2012 will be debt free (payback of $50M debt funding is only 6 months)
Unhedged on gold production
Operations in Kyrgyzstan

Perhaps my target market cap by early 2012 of $1.2 billion or $1.13 per KGL share is not far off the mark?