7.5mm shares in T.EGZ = 2.1 million can$
25% interest in molo, based on 50mm marketcap of T.EGZ = 12.5 million can$
+ a conservative 6*annual rent income of 125k= 0,75million AUS$
== 2.1 +12.5 mm can$ = 15.3mm AUS$ + 0.75mm AUS$ = 16.05mm AUS$/ 158mm OS = 0.1015AUS$/share
discount that by 20-25% risk of a capital raising at discounted prices you still get a fair value of 0.08
