You are obviously basing your valuation on AMX market cap with 2.2Mill oz.
I personally think PIR will have more than 2Mill oz next year with their new discovery. Not to mention any future discoveries that will push this well above $3.
Best thing of all is that they dont need to raise capital before the 2012 resource upgrade so we should get maximum gain from any further results.