Hey Wombat,Just trying to do my own bit of maths here.  Playing...

Hey Wombat,

Just trying to do my own bit of maths here.  Playing with the numbers in USD, I'm getting the following, would you concur?

	Stage	Fully Diluated Shares on issue	LCE tpa per Month	Sale Price per tpa	Production Cost per tpa	est Annual EBITDA	SP at 16.37 P/E (Based on Market)	SP at 12.39 P/E (Based on FMG)
1	One	2,134,996,163	9,000	$750	$400	$37.8M	$0.29	$0.22
2	Two	2,134,996,163	18,000	$750	$400	$75.6M	$0.58	$0.44

I would point out that my Share Price estimates are in USD also, so feel free to convert back to AUD.

Looking forward to my numbers being torn apart!